| Revenue | DKK 722K | +41% |
| EBITDA | DKK -303K | -281% |
| Net profit | DKK 1,2M | +303% |
| Total assets | DKK 11M | +26% |
| Equity | DKK 6,1M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | 0 | -108 | 174 | 183 | 112 | 35 | -43 | -52 | -62 | 291 | 514 | 722 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -322 | -593 | -1.026 |
| EBITDA | -16 | -68 | -119 | 250 | 293 | 652 | -265 | -56 | -52 | -107 | -31 | -80 | -303 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -14 |
| EBIT | -16 | -68 | -119 | 250 | 293 | 652 | -265 | -56 | -52 | -107 | -31 | -87 | -317 |
| Net financials | 419 | 746 | 685 | 556 | 219 | 641 | -555 | 724 | 835 | 493 | 241 | 437 | 1.859 |
| Profit before tax | 403 | 678 | 566 | 795 | 500 | 1.281 | -843 | 627 | 740 | 386 | 210 | 350 | 1.541 |
| Tax | 0 | 49 | 58 | 106 | 37 | 229 | -173 | 79 | 87 | 29 | 47 | 53 | 347 |
| Net profit | 402 | 629 | 508 | 689 | 462 | 1.052 | -670 | 548 | 653 | 357 | 163 | 297 | 1.195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.293 | 2.843 | 3.837 | 7.064 | 7.931 | 8.908 | 7.737 | 4.567 | 5.017 | 5.762 | 8.840 | 8.704 | 11.003 |
| Equity | — | 2.248 | 2.707 | 3.347 | 3.759 | 4.760 | 4.037 | 4.431 | 4.784 | 4.784 | 4.833 | 5.011 | 6.084 |
| Long-term debt | 0 | 0 | 0 | 2.372 | 2.310 | 2.247 | 2.183 | 0 | 0 | 0 | 0 | 470 | 439 |
| Short-term debt | 625 | 595 | 1.130 | 1.342 | 1.836 | 1.755 | 1.517 | 136 | 233 | 977 | 4.008 | 3.223 | 4.481 |
| Total debt | 625 | 595 | 1.130 | 3.714 | 4.146 | 4.002 | 3.700 | 136 | 233 | 977 | 4.008 | 3.693 | 4.919 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Pedersen | Audit | 0 companies |