| Revenue | DKK -293K | -28% |
| EBITDA | DKK -293K | +89% |
| Net profit | DKK 19,4M | +72% |
| Total assets | DKK 55,3M | +34% |
| Equity | DKK 53,7M | +36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | 65 | 39 | 66 | 73 | 150 | 150 | 132 | -34 | 101 | 53 | -238 | -410 | -293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -133 | -0 |
| EBITDA | 47 | 65 | 39 | 66 | 73 | 150 | 150 | 132 | -34 | 101 | 53 | -238 | -2.762 | -293 |
| Depreciation & amort. | -0 | -0 | -25 | -50 | -65 | -65 | -74 | -84 | -98 | -128 | -186 | -384 | -184 | -68 |
| EBIT | 47 | 65 | 14 | 16 | 8 | 85 | 76 | 48 | -132 | -27 | -133 | -622 | -2.946 | -361 |
| Net financials | 644 | 1.050 | 1.337 | 1.915 | 2.484 | 3.574 | 4.282 | 5.423 | 6.169 | 9.626 | 12.707 | 13.523 | 14.110 | 19.384 |
| Profit before tax | 691 | 1.115 | 1.351 | 1.931 | 2.493 | 3.659 | 4.357 | 5.471 | 6.036 | 9.599 | 12.574 | 12.901 | 11.164 | 19.023 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | -132 | -403 |
| Net profit | 691 | 1.115 | 1.351 | 1.931 | 2.493 | 3.659 | 4.357 | 5.471 | 6.036 | 9.599 | 12.574 | 12.894 | 11.297 | 19.426 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.272 | 5.819 | 6.348 | 9.211 | 9.853 | 11.521 | 15.543 | 19.466 | 22.759 | 29.029 | 39.345 | 49.468 | 41.294 | 55.257 |
| Equity | 1.617 | 2.542 | 2.593 | 3.417 | 5.425 | 8.619 | 12.462 | 16.757 | 19.920 | 26.780 | 37.229 | 47.432 | 39.370 | 53.660 |
| Long-term debt | 1.977 | 1.977 | 1.977 | 2.467 | 2.441 | 2.416 | 2.390 | 2.260 | 2.129 | 1.999 | 1.877 | 1.799 | 1.405 | 1.325 |
| Short-term debt | 1.679 | 1.300 | 1.778 | 3.327 | 1.987 | 487 | 691 | 449 | 710 | 250 | 239 | 238 | 519 | 272 |
| Total debt | 3.656 | 3.277 | 3.755 | 5.794 | 4.429 | 2.902 | 3.081 | 2.709 | 2.838 | 2.248 | 2.116 | 2.037 | 1.924 | 1.597 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pontoppidan Next Gen ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Holmgaard Pedersen | Chairman | 0 companies |
| Annemette Pontoppidan Pedersen | Board of Directors | 0 companies |