| Revenue | DKK -9,8M | +26% |
| EBITDA | DKK -9,8M | -26% |
| Net profit | DKK 51,3M | +177% |
| Total assets | DKK 460,6M | +13% |
| Equity | DKK 320,5M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | — | -11 | -23 | -11 | — | — | — | -8 | -10.518 | -7.781 | -9.786 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8 | 0 | -11 | -23 | -11 | -11 | -8 | -11 | -8 | -10.518 | -7.781 | -9.786 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | 0 | -11 | -23 | -11 | -11 | -8 | -11 | -8 | -10.518 | -7.781 | -9.786 |
| Net financials | -28 | 0 | 31 | 58 | 10 | 28 | -22 | 63 | 84 | 83.984 | -58.701 | 61.107 |
| Profit before tax | -15 | 0 | 19 | 36 | -1 | 18 | -31 | 52 | 75 | 73.466 | -66.482 | 51.321 |
| Tax | 2 | -0 | 5 | 10 | -0 | -4 | 1 | 11 | 17 | 16.148 | -0 | -0 |
| Net profit | -17 | 0 | 14 | 26 | -1 | 21 | -31 | 40 | 59 | 57.318 | -66.482 | 51.321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 141 | 0 | 197 | 250 | 259 | 280 | 260 | 303 | 385 | 454.448 | 408.978 | 460.557 |
| Equity | 123 | 0 | 165 | 190 | 189 | 211 | 179 | 219 | 278 | 335.637 | 269.155 | 320.476 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -18 | 0 | 32 | 59 | 70 | 69 | 80 | 83 | 106 | 118.811 | 139.823 | 140.080 |
| Total debt | -18 | 0 | 32 | 59 | 70 | 69 | 80 | 83 | 106 | 118.811 | 139.823 | 140.080 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2006 | — | — |
SS Management | Management | 2006 | — | — |
KP Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Warneboldt | Management | 0 companies |
| Stig Skanse Hinge | Management | 0 companies |
| Karsten Porm | Management | 0 companies |