| Revenue | DKK 791K | +105% |
| EBITDA | DKK -761K | -297% |
| Net profit | DKK 1,1M | -34% |
| Total assets | DKK 68,6M | +25% |
| Equity | DKK 54,1M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 2.206 | 4 | -17 | 128 | 300 | 447 | 168 | 433 | 386 | 791 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -106 | -0 | -0 | -0 | -1.552 |
| EBITDA | 735 | 11.170 | 6.353 | 1.084 | 5.333 | -17 | 128 | 300 | 341 | 168 | 433 | 386 | -761 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -11 | -39 | -76 | -53 | -271 | -271 | -271 | -271 |
| EBIT | 735 | 11.170 | 6.353 | 1.084 | 5.333 | -28 | 90 | 223 | 288 | -103 | 162 | 115 | -1.032 |
| Net financials | 886 | 11.087 | 6.583 | 1.525 | 9.361 | 1.364 | 1.502 | 905 | 7.730 | 5.972 | 1.148 | 1.596 | 2.568 |
| Profit before tax | 874 | 11.102 | 6.577 | 1.700 | 9.224 | 1.183 | 1.552 | 1.054 | 7.994 | 5.867 | 1.310 | 1.962 | 1.673 |
| Tax | 12 | -12 | 55 | 212 | 943 | 249 | 116 | 145 | 357 | 43 | 175 | 358 | 612 |
| Net profit | 862 | 11.114 | 6.523 | 1.488 | 8.281 | 934 | 1.436 | 909 | 7.637 | 5.824 | 1.135 | 1.603 | 1.061 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.736 | 22.150 | 25.338 | 26.816 | 35.182 | 36.919 | 36.697 | 37.597 | 45.289 | 60.231 | 60.105 | 54.809 | 68.582 |
| Equity | 7.392 | 18.408 | 24.831 | 26.319 | 34.500 | 35.331 | 36.662 | 37.462 | 44.989 | 50.700 | 51.721 | 53.206 | 54.146 |
| Long-term debt | 1.500 | 0 | 0 | 0 | 0 | 500 | 29 | 29 | 47 | 257 | 257 | 412 | 237 |
| Short-term debt | 844 | 3.743 | 499 | 490 | 674 | 1.083 | 6 | 105 | 254 | 9.274 | 8.128 | 1.191 | 14.200 |
| Total debt | 2.344 | 3.743 | 499 | 490 | 674 | 1.583 | 35 | 135 | 300 | 9.531 | 8.384 | 1.603 | 14.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Peter Juncker | Audit | 0 companies |