| Revenue | DKK 59K | -1036% |
| EBITDA | DKK 59K | +1036% |
| Net profit | DKK 1,1M | -15% |
| Total assets | DKK 12M | +10% |
| Equity | DKK 10,1M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -82 | -90 | 261 | 408 | 134 | -10 | -12 | 392 | 419 | 581 | 110 | -6 | 59 |
| Staff expenses | -16 | -40 | -145 | -287 | -289 | -0 | -0 | -394 | -160 | -307 | -146 | -0 | -0 |
| EBITDA | -99 | -131 | 116 | 121 | -154 | -10 | -12 | -4 | 257 | 273 | -37 | -6 | 59 |
| Depreciation & amort. | -90 | -0 | -6 | -6 | -6 | -6 | -6 | -6 | -4 | -2 | -7 | -7 | -7 |
| EBIT | -188 | -131 | 111 | 115 | -160 | -16 | -17 | -9 | 253 | 271 | -44 | -13 | 52 |
| Net financials | -19 | -54 | -33 | 146 | 743 | 276 | 262 | 150 | 1.991 | 2.016 | 512 | 1.240 | 999 |
| Profit before tax | -207 | -185 | 77 | 262 | 583 | 260 | 244 | 141 | 2.244 | 2.288 | 468 | 1.227 | 1.051 |
| Tax | -34 | 227 | 20 | 24 | -75 | 112 | -0 | -1 | 86 | 93 | -27 | -7 | -3 |
| Net profit | -173 | -740 | -34 | 119 | 658 | 148 | 245 | 141 | 2.158 | 2.194 | 495 | 1.234 | 1.055 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.886 | 2.061 | 1.833 | 2.191 | 2.475 | 986 | 1.368 | 3.635 | 5.604 | 7.795 | 8.611 | 10.917 | 12.017 |
| Equity | 1.089 | 349 | 294 | 344 | 952 | 980 | 1.362 | 3.334 | 5.382 | 7.464 | 7.844 | 8.961 | 10.083 |
| Long-term debt | 1.359 | 1.359 | 1.359 | 1.560 | 1.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 439 | 353 | 180 | 286 | 164 | 6 | 6 | 300 | 221 | 330 | 767 | 1.956 | 1.934 |
| Total debt | 1.798 | 1.712 | 1.539 | 1.847 | 1.523 | 6 | 6 | 300 | 221 | 330 | 767 | 1.956 | 1.934 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Oldvig | Audit | 0 companies |