| Revenue | DKK 1,4M | +34% |
| EBITDA | DKK 1,4M | +34% |
| Net profit | DKK 3,3M | +1141% |
| Total assets | DKK 63,7M | +45% |
| Equity | DKK 32,8M | +148% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -68 | -124 | 3.828 | 13.516 | 14.492 | 9.878 | 24.252 | 8.138 | 698 | 1.107 | 394 | 1.041 | 1.398 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.204 | -3.118 | -905 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | -68 | -124 | 3.828 | 13.516 | 14.467 | 8.648 | 21.134 | 7.234 | 698 | 1.107 | 394 | 1.041 | 1.398 |
| Depreciation & amort. | 24 | 24 | 24 | 112 | 398 | -608 | -564 | -700 | -653 | -493 | -628 | -431 | -278 |
| EBIT | -92 | -147 | 3.804 | 13.405 | 14.068 | 8.040 | 20.570 | 6.534 | 45 | 614 | -235 | 610 | 1.120 |
| Net financials | -1.064 | -1.648 | -1.545 | -1.198 | -690 | -669 | -210 | 418 | 450 | 567 | -169 | -925 | 3.023 |
| Profit before tax | -1.156 | -1.796 | 2.259 | 12.207 | 13.378 | 7.371 | 20.360 | 6.951 | 495 | 1.181 | -404 | -315 | 4.143 |
| Tax | -283 | -381 | 620 | 2.847 | 2.956 | 1.622 | 4.479 | 1.529 | 109 | 399 | -4 | -0 | 860 |
| Net profit | -873 | -1.415 | 1.639 | 9.359 | 10.422 | 5.749 | 15.881 | 5.422 | 386 | 782 | -400 | -315 | 3.283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.715 | 23.099 | 37.902 | 25.767 | 56.817 | 48.713 | 71.070 | 61.978 | 61.154 | 63.139 | 40.593 | 43.884 | 63.676 |
| Equity | -1.073 | -2.488 | -849 | 8.510 | 18.933 | 24.682 | 30.563 | 34.485 | 34.871 | 35.653 | 12.753 | 13.233 | 32.823 |
| Long-term debt | 22.118 | 22.468 | 22.439 | 760 | 13.576 | 15.314 | 22.706 | 21.611 | 20.673 | 19.234 | 18.548 | 17.736 | 16.818 |
| Short-term debt | 1.670 | 3.119 | 15.812 | 15.997 | 24.308 | 8.718 | 17.800 | 5.883 | 5.611 | 8.252 | 9.292 | 12.915 | 14.034 |
| Total debt | 23.788 | 25.587 | 38.251 | 16.757 | 37.884 | 24.031 | 40.507 | 27.493 | 26.283 | 27.486 | 27.839 | 30.651 | 30.852 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Rasmussen | Management | 0 companies |