| Revenue | DKK -289K | +117% |
| EBITDA | DKK -769K | -25% |
| Net profit | DKK 25M | +285% |
| Total assets | DKK 251,1M | +7% |
| Equity | DKK 143,6M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -363 | -457 | -536 | -272 | -319 | -461 | -463 | -525 | -333 | -146 | -126 | -133 | -289 |
| Staff expenses | -282 | -291 | -288 | -294 | -306 | -313 | -330 | -301 | -361 | -430 | -482 | -480 | -480 |
| EBITDA | -645 | -748 | -824 | -615 | -627 | -774 | -794 | -826 | -694 | -576 | -608 | -613 | -769 |
| Depreciation & amort. | 34 | 16 | 55 | -55 | 30 | -55 | -37 | -5 | -142 | -240 | -242 | -242 | -234 |
| EBIT | -680 | -765 | -879 | -670 | -657 | -829 | -831 | -831 | -837 | -816 | -850 | -855 | -1.003 |
| Net financials | 7.701 | 12.411 | 7.184 | 16.107 | 26.257 | 18.727 | -11.850 | 17.667 | 6.643 | 63.376 | -19.886 | 9.094 | 33.038 |
| Profit before tax | 7.022 | 11.647 | 6.304 | 15.437 | 25.600 | 17.898 | -12.681 | 16.836 | 5.806 | 62.560 | -20.736 | 8.239 | 32.035 |
| Tax | 1.769 | 2.912 | 1.543 | 3.628 | 5.634 | 3.939 | 487 | 420 | 1.291 | 13.787 | -4.564 | 1.744 | 7.047 |
| Net profit | 5.253 | 8.735 | 4.762 | 11.809 | 19.966 | 13.958 | -13.168 | 16.416 | 4.515 | 48.774 | -16.172 | 6.494 | 24.988 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.020 | 96.722 | 110.923 | 112.110 | 153.975 | 162.004 | 143.021 | 149.371 | 187.190 | 256.316 | 236.479 | 234.065 | 251.114 |
| Equity | 32.560 | 41.295 | 46.056 | 57.865 | 77.791 | 91.749 | 78.582 | 74.998 | 79.513 | 128.287 | 112.115 | 118.609 | 143.597 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 32.460 | 55.428 | 64.862 | 54.239 | 76.164 | 70.242 | 64.439 | 74.373 | 107.657 | 128.028 | 124.365 | 115.456 | 107.517 |
| Total debt | 32.460 | 55.428 | 64.862 | 54.239 | 76.164 | 70.242 | 64.439 | 74.373 | 107.657 | 128.028 | 124.365 | 115.456 | 107.517 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A/S INTERPART | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Brønnum Jensen | Management | 0 companies |