| Revenue | DKK -598K | +245% |
| EBITDA | DKK -1,1M | -82% |
| Net profit | DKK 3,6M | +10% |
| Total assets | DKK 45,1M | +9% |
| Equity | DKK 45M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -636 | -205 | -12 | -147 | -241 | -223 | -231 | -271 | -227 | -544 | -327 | -173 | -598 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -240 | -240 | -240 | -360 | -420 | -480 |
| EBITDA | -636 | -205 | -12 | -273 | -295 | -243 | -231 | -554 | -467 | -784 | -687 | -593 | -1.078 |
| Depreciation & amort. | -55 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -691 | -205 | -12 | -273 | -295 | -243 | -231 | -554 | -467 | -784 | -687 | -593 | -1.078 |
| Net financials | -556 | 1.325 | 1.623 | 5.760 | 2.123 | 741 | -2.090 | 6.584 | 3.143 | 9.787 | -4.196 | 4.525 | 5.307 |
| Profit before tax | -1.247 | 1.120 | 1.612 | 5.487 | 1.882 | 518 | -2.321 | 6.031 | 2.677 | 9.002 | -4.883 | 3.931 | 4.229 |
| Tax | -3 | -176 | 693 | 760 | 962 | 442 | 92 | 850 | 409 | 1.881 | -1.087 | 698 | 659 |
| Net profit | -1.244 | 1.296 | 919 | 4.726 | 867 | 56 | -2.414 | 5.181 | 2.268 | 7.122 | -3.796 | 3.233 | 3.571 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.691 | 48.165 | 41.129 | 48.822 | 50.896 | 51.780 | 47.522 | 34.608 | 36.610 | 45.611 | 38.252 | 41.513 | 45.072 |
| Equity | 21.935 | 23.230 | 24.149 | 28.875 | 29.742 | 29.833 | 27.419 | 32.600 | 34.868 | 41.990 | 38.194 | 41.427 | 44.998 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.557 | 24.935 | 16.980 | 19.947 | 21.154 | 21.947 | 20.102 | 1.798 | 1.741 | 3.620 | 58 | 85 | 74 |
| Total debt | 16.557 | 24.935 | 16.980 | 19.947 | 21.154 | 21.947 | 20.102 | 1.798 | 1.741 | 3.620 | 58 | 85 | 74 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2012 | — | — |
IB Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| John Vester Madsen | Management | 0 companies |
| Inge Beatrice Victor | Management | 0 companies |