| Revenue | DKK 184K | -51% |
| EBITDA | DKK 134K | -50% |
| Net profit | DKK -154K | +67% |
| Total assets | DKK 8,6M | -10% |
| Equity | DKK 1,9M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 207 | 348 | 413 | 270 | 405 | 445 | 529 | 430 | 436 | 900 | 417 | 394 | 373 | 184 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 207 | 348 | 413 | 270 | 405 | 445 | 529 | 430 | 436 | 900 | 366 | 394 | 268 | 134 |
| Depreciation & amort. | -0 | -0 | -37 | -38 | -50 | -53 | -56 | -59 | -583 | -75 | -92 | -90 | -470 | -77 |
| EBIT | 207 | 348 | 376 | 233 | 355 | 392 | 473 | 372 | -147 | 825 | 274 | 304 | -203 | 57 |
| Net financials | -351 | -296 | -307 | -278 | -261 | -308 | -382 | -218 | -576 | -321 | -245 | -279 | -257 | -211 |
| Profit before tax | -144 | 52 | 69 | -46 | 94 | 84 | 91 | 154 | -722 | 504 | 29 | 25 | -459 | -154 |
| Tax | 4 | 13 | 26 | -2 | 32 | 43 | 64 | 51 | -27 | 104 | 29 | 20 | 3 | 1 |
| Net profit | -147 | 39 | 43 | -44 | 62 | 40 | 27 | 103 | -695 | 400 | -0 | 5 | -462 | -154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.503 | 8.546 | 8.179 | 8.486 | 9.615 | 10.581 | 10.279 | 9.900 | 10.724 | 11.426 | 10.654 | 10.693 | 9.566 | 8.569 |
| Equity | 844 | 870 | 914 | 870 | 932 | 2.905 | 2.879 | 2.928 | 2.178 | 2.521 | 2.463 | 2.469 | 2.007 | 1.852 |
| Long-term debt | 4.085 | 3.989 | 3.893 | 3.789 | 3.681 | 3.570 | 6.009 | 5.774 | 5.138 | 7.224 | 6.416 | 6.150 | 5.564 | 4.706 |
| Short-term debt | 3.573 | 3.687 | 3.370 | 3.827 | 4.996 | 4.098 | 1.379 | 1.176 | 3.409 | 1.660 | 1.755 | 2.053 | 1.996 | 2.012 |
| Total debt | 7.658 | 7.676 | 7.263 | 7.616 | 8.677 | 7.668 | 7.388 | 6.950 | 8.547 | 8.884 | 8.171 | 8.202 | 7.560 | 6.717 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RI | Founder | 2005 | — | — |
PI | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Ingemann Moesgaard Sørensen | Founder | 0 companies |
| Peter Ingemann Moesgaard Sørensen | Founder | 0 companies |