| Revenue | DKK 0 | — |
| EBITDA | DKK -32K | -103% |
| Net profit | DKK 432K | -55% |
| Total assets | DKK 28,6M | -12% |
| Equity | DKK 12,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.125 | 1.915 | 2.437 | 1.061 | 0 | — | — | — | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 984 | 1.769 | 2.152 | 865 | 0 | -26 | 21 | 182 | 1.569 | 4.215 | 3.303 | 961 | -32 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 984 | 1.769 | 2.152 | 865 | 0 | -26 | 21 | 182 | 1.569 | 4.215 | 3.303 | 961 | -32 |
| Net financials | -760 | -947 | -1.234 | -253 | 121 | -15 | 18 | 189 | 1.588 | 4.224 | 3.310 | 953 | 453 |
| Profit before tax | 25.426 | 804 | 5.436 | -602 | 126 | -28 | 18 | 176 | 1.564 | 4.207 | 3.298 | 941 | 421 |
| Tax | 6.356 | -580 | 1.200 | 346 | 28 | -5 | -1 | 93 | -73 | -5 | -4 | -11 | -11 |
| Net profit | 19.069 | 1.384 | 4.236 | -948 | 98 | -23 | 18 | 84 | 1.638 | 4.212 | 3.302 | 952 | 432 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.668 | 65.529 | 70.926 | 31.145 | 13.570 | 13.370 | 15.417 | 17.399 | 19.386 | 26.877 | 30.825 | 32.483 | 28.643 |
| Equity | 19.149 | 20.533 | 24.769 | 23.821 | 40 | 17 | 36 | 1.770 | 3.407 | 7.620 | 10.921 | 11.873 | 12.305 |
| Long-term debt | 39.681 | 38.557 | 16.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 537 | 718 | 22.655 | 7.324 | 13.530 | 13.352 | 15.381 | 15.630 | 15.979 | 19.257 | 19.904 | 20.610 | 16.337 |
| Total debt | 40.218 | 39.275 | 39.218 | 7.324 | 13.530 | 13.352 | 15.381 | 15.630 | 15.979 | 19.257 | 19.904 | 20.610 | 16.337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2015 | — | — |
SB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lið | Management | 0 companies |
| Søren Bjørn Hansen | Management | 0 companies |