| Revenue | DKK -19K | -84% |
| EBITDA | DKK -300K | +18% |
| Net profit | DKK -452K | -14% |
| Total assets | DKK 544K | -50% |
| Equity | DKK 114K | -80% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -311 | -979 | -1.004 | -674 | -1.504 | -1.568 | -426 | -395 | -116 | -19 |
| Staff expenses | -0 | -154 | -337 | -965 | -816 | -1.085 | -740 | -403 | -248 | -282 |
| EBITDA | -311 | -1.133 | -1.341 | -1.640 | -2.320 | -2.653 | -1.166 | -797 | -364 | -300 |
| Depreciation & amort. | -5 | -28 | -39 | -41 | -24 | -18 | -10 | -2 | -0 | -0 |
| EBIT | -316 | -1.161 | -1.380 | -1.680 | -2.344 | -2.671 | -1.176 | -799 | -364 | -300 |
| Net financials | -26 | -92 | -193 | -153 | -197 | -266 | -323 | -319 | -32 | -177 |
| Profit before tax | -342 | -1.253 | -1.573 | -1.833 | -2.541 | -2.937 | -1.499 | -1.118 | -396 | -477 |
| Tax | -0 | -0 | -6 | -1 | -0 | -0 | -0 | -0 | -0 | -25 |
| Net profit | -342 | -1.253 | -1.567 | -1.832 | -2.541 | -2.937 | -1.499 | -1.118 | -396 | -452 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 750 | 2.720 | 3.744 | 2.712 | 1.811 | 636 | 710 | 155 | 1.082 | 544 |
| Equity | -292 | -1.045 | 389 | -1.443 | -3.984 | -6.921 | -8.420 | -9.538 | 566 | 114 |
| Long-term debt | 0 | 0 | 0 | 0 | 25 | 81 | 81 | 81 | 81 | 0 |
| Short-term debt | 1.041 | 3.765 | 3.355 | 4.155 | 5.770 | 7.476 | 9.049 | 9.612 | 434 | 430 |
| Total debt | 1.041 | 3.765 | 3.355 | 4.155 | 5.795 | 7.557 | 9.130 | 9.693 | 515 | 430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VILSTRUP HEAVY INDUSTRIES HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Peter Vilstrup | Chief Executive Officer | 0 companies |