| Revenue | DKK -102K | -85% |
| EBITDA | DKK -102K | +93% |
| Net profit | DKK 13,2M | +60% |
| Total assets | DKK 123,6M | +3% |
| Equity | DKK 17M | +348% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -291 | -266 | -621 | 433 | 426 | -980 | -751 | -559 | -728 | -760 | -699 | -102 |
| Staff expenses | -0 | -0 | -300 | -960 | -1.005 | -1.413 | -1.362 | -739 | -497 | -913 | -1.076 | -738 | -0 |
| EBITDA | -58 | -291 | -566 | -1.581 | -572 | -987 | -2.342 | -1.490 | -1.056 | -1.641 | -1.837 | -1.437 | -102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -21 | -21 | -0 | -0 | -0 |
| EBIT | -58 | -291 | -566 | -1.581 | -572 | -987 | -2.342 | -1.512 | -1.078 | -1.662 | -1.837 | -1.437 | -102 |
| Net financials | 2.159 | 8.461 | 6.079 | 4.420 | 4.422 | 6.858 | 674 | 18.024 | 11.695 | 15.116 | -13.941 | 19.617 | 14.263 |
| Profit before tax | 2.101 | 8.170 | 5.514 | 2.839 | 3.849 | 5.880 | -1.668 | 16.513 | 10.618 | 12.228 | -15.778 | 8.220 | 14.161 |
| Tax | 254 | 1.014 | 1.089 | 830 | 720 | 1.286 | -1.284 | 3.025 | 2.994 | 4.340 | 36 | -30 | 938 |
| Net profit | 1.847 | 7.156 | 4.425 | 2.009 | 3.101 | 4.541 | -384 | 12.821 | 7.586 | 7.888 | -15.825 | 8.250 | 13.187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.438 | 65.586 | 69.857 | 71.982 | 73.055 | 77.096 | 78.892 | 112.545 | 122.397 | 116.338 | 113.361 | 119.515 | 123.644 |
| Equity | 58.409 | 65.486 | 69.832 | 71.746 | 72.892 | 76.358 | 76.316 | 84.201 | 10.676 | 11.364 | -4.461 | 3.789 | 16.976 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.569 | 14.860 | 15.157 | 15.460 | 15.769 |
| Short-term debt | 29 | 99 | 25 | 236 | 162 | 739 | 2.576 | 28.344 | 97.152 | 90.114 | 102.665 | 100.267 | 90.899 |
| Total debt | 29 | 99 | 25 | 236 | 162 | 739 | 2.576 | 28.344 | 111.720 | 104.974 | 117.823 | 115.727 | 106.668 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2018 | |
| Individual | 25.0% | 0.0% | 2018 | |
| Individual | 25.0% | 0.0% | 2018 | |
Replicant ApS | Company | 0.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Dalgaard Sørensen | Board of Directors | 0 companies |
| Martin Dalgaard Sørensen | Board of Directors | 0 companies |
| Anders Dalgaard Sørensen | Chairman | 0 companies |