| Revenue | DKK -943K | +165% |
| EBITDA | DKK -943K | -80% |
| Net profit | DKK 16,3M | +55% |
| Total assets | DKK 163M | +6% |
| Equity | DKK 159,2M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -87 | -158 | -17 | -150 | -819 | -964 | -605 | -534 | -1.447 | -245 | -472 | -356 | -943 |
| Staff expenses | -0 | -0 | -0 | -0 | -38 | -38 | -141 | -120 | -136 | -162 | -257 | -167 | -0 |
| EBITDA | -87 | -158 | -17 | -150 | -857 | -1.002 | -747 | -654 | -1.583 | -407 | -730 | -523 | -943 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -183 | -183 | -183 | -183 | -183 | -183 | -201 | -222 | -273 |
| EBIT | -87 | -158 | -17 | -150 | -1.041 | -1.185 | -930 | -838 | -1.766 | -590 | -931 | -745 | -1.216 |
| Net financials | 12.614 | 17.723 | 17.026 | 72.754 | 17.757 | 11.342 | -7.394 | 21.578 | 7.701 | 25.381 | -18.781 | 14.044 | 22.000 |
| Profit before tax | 12.527 | 17.564 | 17.009 | 72.604 | 16.717 | 10.157 | -8.324 | 20.740 | 5.934 | 24.791 | -19.712 | 13.299 | 20.784 |
| Tax | 11 | -11 | 26 | -214 | 1.432 | 2.258 | -1.660 | 4.886 | 1.867 | 5.646 | -4.551 | 2.797 | 4.511 |
| Net profit | 12.516 | 17.576 | 16.984 | 72.817 | 15.285 | 7.899 | -6.664 | 15.854 | 4.067 | 19.145 | -15.161 | 10.502 | 16.273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.434 | 80.916 | 95.224 | 142.098 | 153.269 | 157.340 | 143.620 | 157.208 | 154.880 | 172.429 | 147.987 | 153.075 | 162.959 |
| Equity | 62.362 | 79.240 | 94.205 | 137.022 | 152.307 | 155.206 | 143.542 | 154.396 | 153.463 | 167.608 | 147.447 | 152.949 | 159.222 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 16 | 21 | 21 | 66 |
| Short-term debt | 73 | 1.676 | 1.019 | 5.075 | 950 | 2.134 | 78 | 2.796 | 1.400 | 4.805 | 519 | 105 | 3.672 |
| Total debt | 73 | 1.676 | 1.019 | 5.075 | 950 | 2.134 | 78 | 2.812 | 1.417 | 4.821 | 540 | 126 | 3.738 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rishøj | Board of Directors | 0 companies |