| Revenue | DKK 1,1M | +17% |
| EBITDA | DKK -838K | -208% |
| Net profit | DKK -19M | -242% |
| Total assets | DKK 103,4M | -27% |
| Equity | DKK 99,7M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 656 | -749 | 709 | 747 | 891 | 1.504 | 915 | 900 | 1.056 |
| Staff expenses | -0 | -0 | -1.265 | -1.301 | -902 | -603 | -100 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 48.851 | 7.810 | 651 | -358 | -2.408 | 278 | 513 | 491 | 1.148 | 729 | 775 | -838 |
| Depreciation & amort. | -0 | -0 | 75 | 92 | 225 | -239 | -385 | -385 | -452 | -424 | -235 | -147 | -117 |
| EBIT | -6 | 48.851 | 7.736 | 559 | -582 | -2.647 | -107 | 128 | 39 | 725 | 494 | 629 | -955 |
| Net financials | 1.781 | 52.031 | 9.237 | 5.804 | 3.872 | 14.003 | -69 | -12.048 | 7.962 | 15.881 | -13.624 | 14.115 | -16.893 |
| Profit before tax | 1.775 | 51.801 | 7.939 | 4.299 | 2.662 | 11.355 | -176 | -11.920 | 8.001 | 16.605 | -13.130 | 14.743 | -17.848 |
| Tax | 444 | 680 | 1.146 | 488 | 916 | 1.270 | 187 | 1.492 | 289 | 1.670 | -1.033 | 1.384 | 1.163 |
| Net profit | 1.331 | 51.121 | 6.794 | 3.811 | 1.746 | 10.085 | -362 | -13.412 | 7.711 | 14.936 | -12.097 | 13.359 | -19.010 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94.476 | 144.457 | 141.932 | 152.403 | 146.226 | 164.689 | 159.904 | 140.793 | 145.621 | 154.249 | 134.118 | 142.589 | 103.437 |
| Equity | 87.012 | 131.133 | 131.927 | 127.738 | 129.484 | 134.570 | 131.207 | 112.795 | 116.506 | 131.442 | 119.345 | 128.704 | 99.694 |
| Long-term debt | 0 | 0 | 3.231 | 5.779 | 5.728 | 16.828 | 16.525 | 16.102 | 18.339 | 9.918 | 2.852 | 2.648 | 0 |
| Short-term debt | 7.464 | 13.323 | 6.774 | 18.885 | 11.014 | 13.291 | 12.171 | 11.896 | 10.775 | 12.889 | 11.921 | 11.237 | 3.743 |
| Total debt | 7.464 | 13.323 | 10.005 | 24.664 | 16.741 | 30.119 | 28.696 | 27.998 | 29.114 | 22.807 | 14.773 | 13.885 | 3.743 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Dulong Hoff | Management | 0 companies |