| Revenue | DKK 435K | -82% |
| EBITDA | DKK -90K | -105% |
| Net profit | DKK 517K | -77% |
| Total assets | DKK 7,5M | +7% |
| Equity | DKK 7,3M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 628 | 837 | 611 | 1.562 | 547 | 867 | 653 | 554 | 1.077 | 1.393 | 2.289 | 2.396 | 435 |
| Staff expenses | -489 | -491 | -463 | -484 | -485 | -503 | -494 | -511 | -544 | -519 | -524 | -597 | -525 |
| EBITDA | 139 | 346 | 147 | 1.077 | 62 | 364 | 159 | 44 | 533 | 874 | 1.765 | 1.798 | -90 |
| Depreciation & amort. | -43 | -42 | -42 | -42 | -7 | -7 | -4 | -4 | -4 | -0 | -0 | -0 | -17 |
| EBIT | 95 | 304 | 106 | 1.035 | 55 | 356 | 155 | 39 | 530 | 874 | 1.765 | 1.798 | -107 |
| Net financials | 208 | -160 | -44 | -30 | 17 | 7 | -25 | 45 | -9 | 144 | -628 | 546 | 769 |
| Profit before tax | 303 | 144 | 62 | 1.005 | 72 | 364 | 130 | 84 | 521 | 1.018 | 1.137 | 2.344 | 662 |
| Tax | 50 | 36 | 16 | 237 | 17 | 80 | 29 | 19 | 115 | 224 | -143 | 106 | 145 |
| Net profit | 253 | 108 | 46 | 768 | 55 | 283 | 101 | 65 | 406 | 794 | 1.280 | 2.238 | 517 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.962 | 1.752 | 2.525 | 2.416 | 2.277 | 2.686 | 2.539 | 2.541 | 3.434 | 4.193 | 4.804 | 7.027 | 7.491 |
| Equity | 1.602 | 1.289 | 1.286 | 2.004 | 2.009 | 2.241 | 2.288 | 2.300 | 2.706 | 3.444 | 4.666 | 6.845 | 7.301 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 351 | 458 | 1.237 | 411 | 268 | 445 | 248 | 240 | 612 | 729 | 138 | 182 | 181 |
| Total debt | 351 | 458 | 1.237 | 411 | 268 | 445 | 248 | 240 | 612 | 729 | 138 | 182 | 181 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|