| Revenue | DKK -30K | -14% |
| EBITDA | DKK -162K | -58% |
| Net profit | DKK 275K | +59% |
| Total assets | DKK 5,2M | +6% |
| Equity | DKK 5,1M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -353 | 376 | 491 | -124 | 16 | 96 | 76 | 80 | 43 | 180 | 468 | -35 | -30 |
| Staff expenses | -229 | -352 | -115 | -7 | -1 | -4 | -52 | -57 | -83 | -83 | -141 | -68 | -132 |
| EBITDA | -98 | 2 | 375 | -130 | 16 | 92 | 24 | 23 | -40 | 98 | 327 | -103 | -162 |
| Depreciation & amort. | -13 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -14 | -33 | -41 | -41 | -41 |
| EBIT | -111 | -5 | 369 | -137 | 9 | 86 | 17 | 16 | -54 | 65 | 286 | -144 | -204 |
| Net financials | -1.322 | 490 | 665 | 267 | 142 | 60 | -12 | 476 | 201 | 337 | -279 | 382 | 479 |
| Profit before tax | -1.296 | 485 | 1.034 | 130 | 152 | 146 | 6 | 492 | 147 | 401 | 7 | 238 | 275 |
| Tax | -324 | 124 | 157 | 18 | 31 | 5 | -25 | 82 | 4 | 59 | -53 | 65 | -0 |
| Net profit | -972 | 361 | 877 | 112 | 121 | 140 | 31 | 411 | 143 | 342 | 60 | 173 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.187 | 3.731 | 4.614 | 4.416 | 4.199 | 4.315 | 4.176 | 4.467 | 4.604 | 4.883 | 4.758 | 4.894 | 5.165 |
| Equity | 2.713 | 3.075 | 3.952 | 4.064 | 4.083 | 4.120 | 4.045 | 4.348 | 4.408 | 4.659 | 4.662 | 4.835 | 5.111 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -474 | 656 | 662 | 352 | 116 | 195 | 130 | 119 | 196 | 224 | 96 | 59 | 54 |
| Total debt | -474 | 656 | 662 | 352 | 116 | 195 | 130 | 119 | 196 | 224 | 96 | 59 | 54 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 50.0% | 50.0% | 1988 |
| Person | Role here | Other companies |
|---|