| Revenue | DKK -205K | -32% |
| EBITDA | DKK -203K | +33% |
| Net profit | DKK 783K | -66% |
| Total assets | DKK 61,3M | -4% |
| Equity | DKK 40M | -9% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 6.954 | 46.446 | 14.501 | 575 | -126 | -67 | -181 | -59 | -303 | -205 |
| Staff expenses | -0 | -2.166 | -2.354 | -1.741 | -1.807 | -302 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.202 | 4.787 | 887 | 391 | -1.232 | -428 | -67 | -181 | -59 | -303 | -203 |
| Depreciation & amort. | -0 | -8.134 | -21.598 | -12.824 | -6.212 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.202 | -3.347 | -20.711 | -12.432 | -7.444 | -428 | -67 | -181 | -59 | -303 | -203 |
| Net financials | 662 | 678 | -2.065 | 906 | -534 | -40.508 | 194 | -7.082 | -3.125 | 2.600 | 986 |
| Profit before tax | 629 | -2.670 | -22.777 | -11.579 | -7.978 | -40.936 | 126 | -7.264 | -3.183 | 2.297 | 783 |
| Tax | -0 | 487 | -149 | 85 | 38 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 629 | -3.157 | -22.627 | -11.664 | -8.016 | -40.936 | 126 | -7.264 | -3.183 | 2.297 | 783 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70.734 | 193.822 | 177.868 | 141.685 | 141.213 | 71.342 | 71.941 | 71.130 | 64.704 | 63.830 | 61.306 |
| Equity | 70.709 | 148.794 | 127.058 | 101.692 | 111.735 | 62.032 | 55.776 | 53.659 | 45.008 | 43.772 | 40.011 |
| Long-term debt | 0 | 31.125 | 38.123 | 38.653 | 27.250 | 6.327 | 6.580 | 6.843 | 7.117 | 7.401 | 7.697 |
| Short-term debt | 25 | 13.694 | 12.634 | 1.208 | 2.212 | 2.983 | 9.585 | 10.629 | 12.579 | 12.656 | 13.598 |
| Total debt | 25 | 44.819 | 50.757 | 39.861 | 29.462 | 9.310 | 16.165 | 17.472 | 19.695 | 20.057 | 21.295 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Sønderby Larsen | Management | 0 companies |