| Revenue | DKK 0 | — |
| EBITDA | DKK -108K | +70% |
| Net profit | DKK 22,8M | +2775% |
| Total assets | DKK 107,9M | +14% |
| Equity | DKK 53,1M | +75% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -10 | -15 | -14 | -25 | 1.368 | -2 | 3 | 0 | 0 | -35 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -10 | -205 | -14 | -25 | 1.222 | -111 | -57 | -17 | -47 | -35 | -363 | -108 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -10 | -205 | -14 | -25 | 1.222 | -111 | -57 | -17 | -47 | -35 | -363 | -108 |
| Net financials | -207 | 455 | 203 | -146 | -8.162 | 4.564 | -336 | 7.450 | 883 | 24.963 | 1.231 | -1.027 | 22.605 |
| Profit before tax | -211 | 445 | -3 | -160 | -8.187 | 5.786 | -447 | 7.394 | 866 | 24.916 | 1.196 | -1.390 | 22.497 |
| Tax | -59 | 15 | -47 | -36 | 336 | -58 | 5 | -15 | -62 | 380 | -119 | -539 | -262 |
| Net profit | -152 | 430 | 44 | -125 | -8.522 | 5.845 | -452 | 7.408 | 929 | 24.536 | 1.315 | -851 | 22.759 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.852 | 7.684 | 7.277 | 7.219 | 8.251 | 10.100 | 6.907 | 5.785 | 6.103 | 32.210 | 88.979 | 94.496 | 107.910 |
| Equity | 2.728 | 3.158 | 3.202 | 3.077 | -5.445 | 400 | -52 | 5.056 | 5.685 | 30.221 | 31.536 | 30.387 | 53.146 |
| Long-term debt | 0 | 0 | 0 | 1.535 | 2.150 | 2.995 | 802 | 0 | 0 | 0 | 52.477 | 53.471 | 54.486 |
| Short-term debt | 5.124 | 4.527 | 4.075 | 2.607 | 4.903 | 976 | 41 | 422 | 82 | 1.754 | 4.966 | 10.638 | 278 |
| Total debt | 5.124 | 4.527 | 4.075 | 4.142 | 7.053 | 3.970 | 843 | 422 | 82 | 1.754 | 57.444 | 64.109 | 54.765 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Borgen | Audit | 0 companies |