| Revenue | DKK 300K | -993% |
| EBITDA | DKK -389K | -131% |
| Net profit | DKK -955K | -219% |
| Total assets | DKK 16,1M | +1% |
| Equity | DKK 7,2M | -12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 377 | 1.278 | — | 105 | -16 | 271 | -104 | 726 | 155 | -3 | -34 | 300 |
| Staff expenses | -0 | -4 | -569 | -271 | -378 | -56 | -2 | -0 | -0 | -116 | -353 | -6 | -609 |
| EBITDA | — | 373 | 709 | 239 | -273 | -73 | 1.819 | -104 | 726 | 39 | -356 | 1.258 | -389 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3 | -7 | -12 | -13 | -13 | -13 | -6 | -2 |
| EBIT | — | 373 | 709 | 239 | -273 | -75 | 1.812 | -116 | 713 | 25 | -369 | 1.251 | -390 |
| Net financials | 0 | 159 | -721 | -167 | -281 | 93 | 2.724 | -97 | 1.578 | -555 | 911 | -223 | -744 |
| Profit before tax | — | 352 | -12 | 71 | -554 | 18 | 4.536 | -213 | 2.291 | -529 | 543 | 1.029 | -1.134 |
| Tax | -0 | 92 | 130 | 23 | 11 | -33 | 297 | -35 | 195 | 69 | -113 | 223 | -179 |
| Net profit | — | 260 | -141 | 48 | -565 | 51 | 4.239 | -178 | 2.096 | -598 | 655 | 805 | -955 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.300 | 2.036 | 4.573 | 5.070 | 5.126 | 5.328 | 9.655 | 9.454 | 12.246 | 11.318 | 12.059 | 16.026 | 16.109 |
| Equity | 1.158 | 1.375 | 1.233 | 1.281 | 716 | 767 | 5.006 | 4.829 | 7.288 | 6.690 | 7.345 | 8.151 | 7.196 |
| Long-term debt | 0 | 0 | 2.455 | 2.629 | 2.681 | 2.654 | 2.627 | 2.600 | 2.548 | 2.461 | 2.375 | 2.336 | 4.996 |
| Short-term debt | 141 | 661 | 869 | 1.126 | 1.683 | 1.907 | 1.665 | 1.650 | 1.967 | 1.708 | 1.862 | 4.766 | 3.176 |
| Total debt | 141 | 661 | 3.324 | 3.755 | 4.365 | 4.561 | 4.293 | 4.249 | 4.515 | 4.169 | 4.237 | 7.102 | 8.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Hd Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2011 | |
| Individual | 33.3% | 0.0% | 2011 | |
| Individual | 5.0% | 0.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik de Linde | Management | 0 companies |