| Revenue | DKK -132K | +2069% |
| EBITDA | DKK -132K | -2069% |
| Net profit | DKK 14,2M | -17% |
| Total assets | DKK 137,5M | +1% |
| Equity | DKK 130,9M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 607 | 3.646 | 3.554 | 1.967 | 2.769 | 2.740 | -41 | -46 | -48 | 2 | -6 | -132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | 579 | 2.993 | 2.932 | 1.967 | 2.769 | 2.740 | -41 | -46 | -48 | 2 | -6 | -132 |
| Depreciation & amort. | -0 | -0 | 926 | 926 | 926 | -926 | -926 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | 579 | 2.067 | 2.007 | 1.041 | 1.843 | 1.815 | -41 | -46 | -48 | 2 | -6 | -132 |
| Net financials | 2.820 | -409 | -1.791 | -1.341 | 2.123 | 7.066 | 1.099 | 17.821 | 20.113 | 10.414 | 29.277 | 17.068 | 14.192 |
| Profit before tax | 1.950 | 169 | 277 | 666 | 3.164 | 8.909 | 2.913 | 17.780 | 20.067 | 10.366 | 29.278 | 17.061 | 14.060 |
| Tax | -570 | -68 | 180 | 150 | -100 | 67 | 115 | -122 | -64 | -53 | -57 | -173 | -164 |
| Net profit | 2.520 | 237 | 97 | 516 | 3.264 | 8.842 | 2.798 | 17.902 | 20.131 | 10.419 | 29.335 | 17.235 | 14.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.151 | 51.495 | 49.331 | 48.261 | 50.825 | 58.542 | 54.485 | 75.384 | 71.160 | 84.053 | 113.276 | 135.499 | 137.509 |
| Equity | 1.424 | 1.737 | 1.833 | 2.349 | 5.764 | 14.605 | 17.404 | 41.376 | 61.508 | 70.419 | 99.640 | 116.757 | 130.860 |
| Long-term debt | 3.018 | 9.141 | 9.391 | 5.710 | 5.820 | 3.021 | 3.021 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.709 | 40.617 | 38.106 | 40.201 | 39.242 | 40.915 | 34.060 | 34.008 | 9.652 | 13.633 | 13.636 | 18.742 | 6.649 |
| Total debt | 21.727 | 49.759 | 47.497 | 45.911 | 45.061 | 43.936 | 37.081 | 34.008 | 9.652 | 13.633 | 13.636 | 18.742 | 6.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WA Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Willy Asbjørn Møller | Audit | 0 companies |