| Revenue | DKK -350K | -35% |
| EBITDA | DKK -350K | +35% |
| Net profit | DKK 61M | +502% |
| Total assets | DKK 203,6M | +39% |
| Equity | DKK 152,9M | +66% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -107 | -489 | -304 | -262 | -294 | -520 | -948 | -692 | -427 | -639 | -738 | -761 | -536 | -350 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -107 | -489 | -304 | -262 | -294 | -520 | -1.227 | -715 | -451 | -663 | -748 | -761 | -536 | -350 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -107 | -489 | -304 | -262 | -294 | -520 | -1.227 | -715 | -451 | -663 | -748 | -761 | -536 | -350 |
| Net financials | 34.480 | 4.133 | 540 | 830 | 379 | -3.913 | 332 | 23.633 | -1.414 | 15.340 | 141.357 | 6.895 | 10.668 | 61.364 |
| Profit before tax | 34.373 | 3.644 | 236 | 568 | 85 | -4.433 | -896 | 22.918 | -1.865 | 14.678 | 140.609 | 6.135 | 10.132 | 61.014 |
| Tax | 125 | 5 | 65 | 130 | 19 | -0 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 34.247 | 3.638 | 171 | 439 | 66 | -4.433 | -891 | 22.918 | -1.865 | 14.678 | 140.609 | 6.135 | 10.132 | 61.014 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.359 | 37.349 | 37.151 | 31.558 | 33.524 | 113.325 | 117.599 | 130.127 | 174.743 | 190.706 | 135.312 | 143.585 | 146.277 | 203.614 |
| Equity | 34.747 | 36.386 | 33.056 | 30.995 | 31.107 | 26.675 | 13.283 | 12.201 | 10.337 | 25.014 | 75.623 | 81.758 | 91.890 | 152.903 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 86.565 | 103.741 | 117.317 | 163.794 | 165.075 | 59.499 | 61.629 | 54.184 | 50.508 |
| Short-term debt | 611 | 963 | 4.095 | 563 | 2.417 | 85 | 574 | 609 | 613 | 616 | 191 | 199 | 203 | 203 |
| Total debt | 611 | 963 | 4.095 | 563 | 2.417 | 86.650 | 104.315 | 117.926 | 164.407 | 165.691 | 59.690 | 61.828 | 54.387 | 50.710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Vd Management | Management | 2013 | — | — |
SB Management | Management | 2020 | — | — |
JE Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Vincent de Cannière | Management | 0 companies |
| Søren Brinkmann | Management | 0 companies |
| Johan Ewald Lorentzen | Management | 0 companies |