| Revenue | DKK -370K | +83% |
| EBITDA | DKK -514K | -154% |
| Net profit | DKK 6,7M | +45% |
| Total assets | DKK 79,8M | +9% |
| Equity | DKK 76,4M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 | 153 | 118 | 96 | -123 | 7 | -34 | -59 | -151 | 82 | 3 | -202 | -370 |
| Staff expenses | -0 | -1.000 | -0 | -0 | -0 | -50 | -303 | -239 | -110 | -0 | -38 | -0 | -144 |
| EBITDA | 131 | -859 | 118 | 4.987 | -123 | 354 | -338 | -298 | -261 | 82 | -35 | -202 | -514 |
| Depreciation & amort. | 167 | 168 | -191 | 2.445 | -396 | 199 | -322 | -397 | -109 | -97 | -97 | -97 | -97 |
| EBIT | -36 | -1.027 | -73 | 2.541 | -518 | 155 | -660 | -695 | -370 | -15 | -132 | -299 | -611 |
| Net financials | 4.876 | 7.613 | 7.435 | 14.697 | 15.584 | 7.579 | 5.136 | 2.584 | 2.565 | 15.832 | 8.244 | 4.863 | 7.365 |
| Profit before tax | 4.840 | 6.586 | 7.362 | 17.238 | 15.066 | 7.734 | 4.476 | 1.890 | 2.195 | 15.822 | 8.112 | 4.565 | 6.754 |
| Tax | -0 | -0 | -0 | 57 | -0 | 166 | -356 | 161 | -120 | -11 | -21 | -21 | 94 |
| Net profit | 4.840 | 6.586 | 7.362 | 17.181 | 15.066 | 7.568 | 4.832 | 1.729 | 2.315 | 15.833 | 8.133 | 4.586 | 6.659 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.267 | 17.727 | 28.138 | 36.112 | 52.408 | 55.342 | 57.218 | 60.052 | 59.939 | 68.993 | 71.912 | 73.429 | 79.760 |
| Equity | 2.013 | 8.869 | 16.474 | 32.194 | 47.823 | 53.921 | 55.801 | 53.818 | 53.518 | 68.041 | 70.986 | 72.559 | 76.407 |
| Long-term debt | 2.444 | 2.444 | 3.991 | 2.061 | 1.580 | 1.002 | 963 | 923 | 884 | 844 | 813 | 786 | 758 |
| Short-term debt | 3.811 | 6.414 | 7.673 | 1.857 | 3.004 | 253 | 455 | 5.311 | 5.538 | 108 | 112 | 84 | 2.595 |
| Total debt | 6.255 | 8.858 | 11.664 | 3.918 | 4.584 | 1.255 | 1.418 | 6.234 | 6.421 | 952 | 926 | 870 | 3.353 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Birkebæk | Chairman | 0 companies |
| Danny Kromanne | Board of Directors | 0 companies |