| Revenue | DKK 565K | -37% |
| EBITDA | DKK 323K | -53% |
| Net profit | DKK 261K | +2035% |
| Total assets | DKK 723K | +76% |
| Equity | DKK 418K | +166% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | -40 | -31 | -68 | 3 | -37 | -281 | 264 | 216 | 545 | 699 | 899 | 565 |
| Staff expenses | -8 | -42 | -43 | -1 | -0 | -0 | -56 | -315 | -171 | -136 | -4 | -208 | -242 |
| EBITDA | 31 | -82 | -74 | -67 | 3 | -37 | -337 | -51 | 44 | 409 | 695 | 690 | 323 |
| Depreciation & amort. | -4 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -11 |
| EBIT | 27 | -86 | -74 | -67 | 3 | -37 | -337 | -51 | 44 | 409 | 695 | 680 | 312 |
| Net financials | -12 | -13 | -18 | -1 | -1 | -18 | -26 | -32 | -38 | -23 | -3 | -668 | 10 |
| Profit before tax | 15 | -99 | -92 | -68 | 2 | -55 | -363 | -83 | 7 | 386 | 691 | 12 | 323 |
| Tax | -0 | -0 | -0 | 102 | -0 | -0 | -12 | -0 | -0 | -0 | -0 | -0 | 62 |
| Net profit | 15 | -99 | -92 | -170 | 2 | -55 | -351 | -83 | 7 | 386 | 691 | 12 | 261 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 191 | 180 | 220 | 82 | 49 | 69 | 85 | 153 | 131 | 373 | 449 | 411 | 723 |
| Equity | -91 | -190 | -282 | -452 | -450 | -505 | -856 | -939 | -932 | -546 | 145 | 157 | 418 |
| Long-term debt | 410 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 282 | 370 | 501 | 534 | 499 | 575 | 941 | 1.092 | 1.062 | 920 | 304 | 254 | 299 |
| Total debt | 282 | 370 | 501 | 534 | 499 | 575 | 941 | 1.092 | 1.062 | 920 | 304 | 254 | 299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2008 | — | — |
UR Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Exocomp Holding ApS | Company | 100.0% | 100.0% | 2016 |
LYKKEGAARD GRUPPEN ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Boye Hansen | Management | 0 companies |
| Ulrich Rutkjær Jensen | Management | 0 companies |