| Revenue | DKK -11K | -125% |
| EBITDA | DKK 339K | +696% |
| Net profit | DKK 243K | +1459% |
| Total assets | DKK 4M | +9% |
| Equity | DKK 770K | +46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 90 | 84 | 43 | 4 | 68 | 125 | 21 | 28 | 781 | 297 | 135 | 33 | 43 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | 56 | 1.672 | -41 | -1.727 | 125 | 367 | 28 | 781 | 297 | 135 | 33 | 43 | 339 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 41 | 56 | 1.672 | -41 | -1.727 | 125 | 367 | 28 | 781 | 297 | 135 | 33 | 43 | 339 |
| Net financials | -119 | -111 | 1.512 | -169 | -1.903 | -100 | -96 | -68 | -96 | -62 | -62 | -63 | -65 | -65 |
| Profit before tax | -79 | -55 | 1.555 | -164 | -1.834 | 25 | 272 | -40 | 685 | 235 | 73 | -30 | -23 | 275 |
| Tax | -0 | -0 | 303 | -7 | -385 | 5 | 84 | -0 | 71 | 52 | 16 | -7 | -5 | 32 |
| Net profit | -79 | -55 | 1.253 | -157 | -1.450 | 19 | 188 | -40 | 614 | 183 | 57 | -24 | -18 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.379 | 3.362 | 5.009 | 4.995 | 3.354 | 3.351 | 3.644 | 3.600 | 4.607 | 4.386 | 3.709 | 3.693 | 3.629 | 3.950 |
| Equity | -44 | -100 | 1.153 | 996 | -453 | -434 | -246 | -286 | 328 | 511 | 568 | 545 | 527 | 770 |
| Long-term debt | 2.417 | 2.417 | 2.831 | 2.408 | 2.330 | 2.274 | 2.220 | 3.620 | 3.597 | 3.558 | 2.015 | 1.949 | 1.883 | 0 |
| Short-term debt | 1.006 | 1.044 | 722 | 1.295 | 1.478 | 1.511 | 1.670 | 266 | 658 | 293 | 1.101 | 1.182 | 1.202 | 3.180 |
| Total debt | 3.424 | 3.461 | 3.553 | 3.703 | 3.808 | 3.786 | 3.890 | 3.886 | 4.255 | 3.851 | 3.116 | 3.131 | 3.085 | 3.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2024 | — | — |
BR Management | Management | 2018 | — | — |
JB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ilcorvo Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Ravn | Management | 0 companies |
| Bjarne Ravn | Management | 0 companies |
| Jesper Buch-Rønne | Management | 0 companies |