| Revenue | DKK 868K | +15% |
| EBITDA | DKK 512K | +88% |
| Net profit | DKK 511K | +115% |
| Total assets | DKK 183K | -21% |
| Equity | DKK -1,2M | +31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 561 | 315 | 90 | 255 | 85 | 520 | -442 | 89 | -146 | 100 | 340 | 757 | 868 |
| Staff expenses | -400 | -200 | -119 | -258 | -157 | -167 | -2 | -210 | -0 | -107 | -95 | -340 | -356 |
| EBITDA | 161 | 115 | -29 | -3 | -72 | 328 | -444 | -121 | -146 | -7 | -606 | 272 | 512 |
| Depreciation & amort. | 44 | 88 | 88 | 88 | -88 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 117 | 27 | -117 | -91 | -160 | 328 | -444 | -121 | -146 | -7 | -606 | 272 | 512 |
| Net financials | -10 | 1 | -10 | -6 | -12 | 6.125 | -3.389 | 4.995 | 3.618 | -4.205 | -4.233 | -3.663 | -1 |
| Profit before tax | 108 | 28 | -127 | -97 | -172 | 6.453 | -3.833 | 4.874 | 3.472 | -4.212 | -4.839 | -3.391 | 511 |
| Tax | 7 | 10 | -17 | -9 | -15 | 43 | -139 | -17 | -1 | 35 | 78 | -0 | -0 |
| Net profit | 100 | 18 | -109 | -88 | -157 | 6.409 | -3.694 | 4.890 | 3.473 | -4.247 | -4.917 | -3.391 | 511 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 875 | 784 | 541 | 495 | 412 | 7.484 | 3.642 | 8.804 | 13.394 | 8.475 | 3.896 | 231 | 183 |
| Equity | 147 | 166 | 56 | -32 | -188 | 6.221 | 2.527 | 7.417 | 10.890 | 6.643 | 1.727 | -1.664 | -1.153 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 670 | 662 |
| Short-term debt | 728 | 618 | 484 | 526 | 600 | 1.263 | 1.115 | 1.387 | 2.503 | 1.832 | 2.169 | 1.225 | 675 |
| Total debt | 728 | 618 | 484 | 526 | 600 | 1.263 | 1.115 | 1.387 | 2.503 | 1.832 | 2.169 | 1.895 | 1.336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Rømer Rasmussen | Chief Executive Officer | 0 companies |