| Revenue | DKK -176K | +25% |
| EBITDA | DKK -1,1M | -29% |
| Net profit | DKK 98,3M | +417% |
| Total assets | DKK 245,7M | +80% |
| Equity | DKK 231,5M | +72% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | -73 | -62 | -91 | -76 | -94 | -126 | -169 | -150 | -158 | -149 | -141 | -176 |
| Staff expenses | -0 | -64 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -245 | -521 | -701 | -905 |
| EBITDA | -54 | -137 | -62 | -91 | -76 | -94 | -126 | -169 | -150 | -402 | -671 | -846 | -1.089 |
| Depreciation & amort. | -31 | -229 | -229 | -1.147 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -84 | -366 | -291 | -1.239 | -76 | -94 | -126 | -169 | -150 | -402 | -671 | -846 | -1.089 |
| Net financials | 6.414 | 5.551 | 3.616 | 6.368 | 5.700 | 517 | 20.752 | 5.533 | 4.421 | 8.227 | 6.305 | 20.504 | 100.562 |
| Profit before tax | 6.329 | 5.185 | 3.325 | 5.129 | 5.623 | 423 | 20.627 | 5.364 | 4.271 | 7.825 | 5.634 | 19.662 | 99.473 |
| Tax | 857 | 634 | 638 | 419 | 266 | 405 | -1.656 | 445 | 70 | 399 | 283 | 649 | 1.204 |
| Net profit | 5.472 | 4.550 | 2.686 | 4.710 | 5.357 | 18 | 22.282 | 4.919 | 4.201 | 7.426 | 5.351 | 19.009 | 98.269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63.403 | 67.454 | 69.483 | 73.378 | 77.742 | 76.822 | 98.033 | 102.272 | 129.438 | 112.406 | 117.950 | 136.508 | 245.746 |
| Equity | 62.377 | 66.927 | 68.613 | 73.346 | 77.704 | 76.722 | 98.003 | 100.630 | 103.331 | 110.644 | 115.881 | 134.772 | 231.541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.026 | 527 | 867 | 30 | 30 | 53 | 30 | 1.483 | 25.875 | 1.309 | 1.374 | 867 | 12.909 |
| Total debt | 1.026 | 527 | 867 | 30 | 30 | 53 | 30 | 1.483 | 25.875 | 1.309 | 1.374 | 867 | 12.909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Bonde | Audit | 0 companies |