| Revenue | DKK 239K | -62% |
| EBITDA | DKK 34K | -90% |
| Net profit | DKK 23K | -91% |
| Total assets | DKK 500K | -30% |
| Equity | DKK 426K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | -4 | 36 | 172 | 155 | -21 | 317 | 218 | 177 | 170 | 52 | 218 | 630 | 239 |
| Staff expenses | -2 | -7 | -26 | -32 | -20 | -0 | -193 | -250 | -75 | -10 | -0 | -100 | -301 | -205 |
| EBITDA | 8 | -70 | 11 | 140 | 135 | -21 | 124 | -32 | 63 | 97 | 52 | 118 | 330 | 34 |
| Depreciation & amort. | 12 | -0 | -5 | -5 | -5 | -5 | -5 | -0 | -30 | -34 | -20 | -0 | -0 | -0 |
| EBIT | -4 | -70 | 6 | 136 | 131 | -26 | 119 | -32 | 33 | 64 | 32 | 118 | 330 | 34 |
| Net financials | 1 | -17 | -0 | -19 | -20 | -22 | -11 | -10 | -7 | -9 | -3 | -4 | -2 | -4 |
| Profit before tax | -2 | -87 | 6 | 117 | 111 | -48 | 108 | -42 | 27 | 55 | 29 | 115 | 328 | 30 |
| Tax | -1 | 0 | 1 | 12 | 22 | -0 | 14 | -0 | -0 | 11 | 5 | 27 | 73 | 7 |
| Net profit | -1 | -87 | 5 | 105 | 88 | -48 | 94 | -42 | 27 | 44 | 24 | 88 | 254 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 318 | 226 | 268 | 415 | 452 | 384 | 495 | 367 | 376 | 416 | 443 | 550 | 712 | 500 |
| Equity | 160 | 73 | 79 | 139 | 182 | 134 | 228 | 186 | 213 | 257 | 280 | 308 | 483 | 426 |
| Long-term debt | 147 | 161 | 161 | 180 | 194 | 217 | 226 | 135 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | -9 | 28 | 97 | 75 | 33 | 41 | 45 | 163 | 160 | 163 | 242 | 230 | 74 |
| Total debt | 11 | 152 | 189 | 276 | 270 | 250 | 267 | 180 | 163 | 160 | 163 | 242 | 230 | 74 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Audit | Audit | 2006 | — | — |
SG Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2008 | |
| Individual | 5.0% | 5.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Lynge Pedersen | Audit | 0 companies |
| Svend Gideon | Audit | 0 companies |