| Revenue | DKK -3,1M | -824% |
| EBITDA | DKK -3,1M | -1781% |
| Net profit | DKK 46,8M | +876% |
| Total assets | DKK 107,8M | -2% |
| Equity | DKK 104,8M | +62% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.441 | 5.134 | 1.914 | 1.497 | 1.426 | 1.041 | 697 | 728 | 696 | -321 | -22 | 429 | -3.103 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -122 | -182 | -180 | -203 | -241 | -345 |
| EBITDA | 1.777 | 5.118 | 2.386 | 2.259 | 917 | 2.551 | 1.430 | 335 | -313 | 1.329 | 258 | 187 | -3.148 |
| Depreciation & amort. | -14 | -28 | -8 | -27 | -2 | -12 | -5 | -7 | -10 | -47 | -65 | -43 | -45 |
| EBIT | 1.763 | 5.091 | 2.378 | 2.231 | 914 | 2.539 | 1.426 | 327 | -323 | 1.282 | 192 | 144 | -3.193 |
| Net financials | 4.098 | -1.762 | 1.179 | -1.818 | 6.679 | 2.306 | -751 | 5.223 | 17.999 | 11.157 | 4.349 | 4.655 | 50.030 |
| Profit before tax | 5.860 | 3.329 | 3.557 | 413 | 7.594 | 4.845 | 675 | 5.551 | 17.676 | 12.439 | 4.541 | 4.799 | 46.838 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 5.860 | 3.329 | 3.557 | 413 | 7.594 | 4.845 | 675 | 5.551 | 17.676 | 12.439 | 4.541 | 4.799 | 46.838 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 187.899 | 192.983 | 175.907 | 165.696 | 96.063 | 91.004 | 80.635 | 53.315 | 71.961 | 76.465 | 87.714 | 110.573 | 107.827 |
| Equity | 35.213 | 41.940 | 40.906 | 42.910 | 38.096 | 35.707 | 32.782 | 36.887 | 53.809 | 64.648 | 62.589 | 64.588 | 104.825 |
| Long-term debt | 32.963 | 22.206 | 15.529 | 9.812 | 9.333 | 5.824 | 8.240 | 5.895 | 5.726 | 3.511 | 1.626 | 1.626 | 1.643 |
| Short-term debt | 119.723 | 128.837 | 119.472 | 112.975 | 48.634 | 49.474 | 39.614 | 10.532 | 12.426 | 8.306 | 23.499 | 44.359 | 1.358 |
| Total debt | 152.686 | 151.043 | 135.001 | 122.787 | 57.967 | 55.298 | 47.853 | 16.428 | 18.152 | 11.817 | 25.125 | 45.985 | 3.002 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Glassau Larsen | Board of Directors | 0 companies |