| Revenue | DKK 16K | -83% |
| EBITDA | DKK 16K | -83% |
| Net profit | DKK 971K | +604% |
| Total assets | DKK 5,2M | -5% |
| Equity | DKK 2,4M | +47% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 173 | 121 | 123 | — | 197 | 147 | 203 | 202 | 151 | 150 | 128 | 93 | 16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 173 | 121 | 123 | 221 | 197 | 147 | 203 | 202 | 151 | 150 | 128 | 93 | 16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 173 | 121 | 123 | 221 | 197 | 147 | 203 | 202 | 151 | 150 | 128 | 93 | 16 |
| Net financials | -40 | -86 | -11 | -42 | -106 | -86 | -77 | 1.708 | -33 | -29 | -128 | -285 | 956 |
| Profit before tax | 132 | 34 | 112 | 179 | 91 | 61 | 126 | 1.910 | 118 | 121 | -1 | -193 | 971 |
| Tax | 19 | 9 | 28 | 42 | 21 | 17 | 28 | 27 | 26 | 27 | 0 | -0 | -0 |
| Net profit | 114 | 25 | 84 | 136 | 71 | 44 | 98 | 1.883 | 91 | 94 | -1 | -193 | 971 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.379 | 2.276 | 2.688 | 2.570 | 2.413 | 2.413 | 2.413 | 3.256 | 3.186 | 3.177 | 6.610 | 5.470 | 5.219 |
| Equity | 161 | 187 | 271 | 407 | 478 | 522 | 621 | 2.503 | 2.484 | 2.465 | 2.349 | 1.657 | 2.428 |
| Long-term debt | 1.450 | 1.200 | 1.700 | 0 | 0 | 0 | 0 | 599 | 628 | 660 | 4.173 | 3.187 | 322 |
| Short-term debt | 768 | 890 | 717 | 2.162 | 1.935 | 1.890 | 1.792 | 154 | 74 | 52 | 88 | 627 | 2.470 |
| Total debt | 2.218 | 2.090 | 2.417 | 2.162 | 1.935 | 1.890 | 1.792 | 753 | 702 | 712 | 4.261 | 3.813 | 2.792 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2008 | — | — |
AB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Panduro | Management | 0 companies |
| Anders Bundgaard Pedersen | Management | 0 companies |