| Revenue | DKK 1,2M | +30% |
| EBITDA | DKK 562K | +241% |
| Net profit | DKK -108K | -23% |
| Total assets | DKK 12,6M | -6% |
| Equity | DKK 6,8M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 421 | 437 | 399 | 442 | 397 | 453 | 396 | 417 | 421 | 429 | 903 | 1.178 |
| Staff expenses | -0 | -0 | -178 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -738 | -616 |
| EBITDA | 247 | 421 | 259 | 399 | 442 | 397 | 453 | 396 | 417 | 1.321 | 429 | 165 | 562 |
| Depreciation & amort. | -57 | -57 | -151 | -152 | -103 | -103 | -103 | -103 | -103 | -0 | -0 | -31 | -15 |
| EBIT | 190 | 364 | 107 | 248 | 339 | 294 | 350 | 293 | 313 | 1.321 | 429 | 134 | 547 |
| Net financials | -405 | -156 | -264 | -276 | -104 | -379 | -148 | -175 | -47 | 91 | 742 | -194 | -644 |
| Profit before tax | -215 | 208 | -157 | -28 | 235 | -85 | 202 | 118 | 266 | 1.413 | 1.170 | -61 | -97 |
| Tax | -68 | 49 | -108 | 1 | 63 | -8 | 55 | 143 | 76 | 303 | 135 | 27 | 12 |
| Net profit | -147 | 159 | -48 | -29 | 172 | -77 | 147 | -25 | 190 | 1.109 | 1.035 | -88 | -108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.371 | 7.436 | 7.039 | 7.531 | 7.596 | 7.262 | 7.250 | 7.063 | 7.111 | 12.353 | 13.524 | 13.419 | 12.581 |
| Equity | 1.875 | 1.999 | 1.928 | 1.782 | 1.888 | 1.654 | 1.802 | 1.812 | 2.038 | 6.440 | 7.047 | 6.884 | 6.776 |
| Long-term debt | 4.757 | 4.557 | 4.351 | 4.841 | 4.620 | 4.421 | 4.697 | 4.511 | 4.309 | 3.685 | 3.595 | 3.450 | 3.292 |
| Short-term debt | 457 | 549 | 538 | 684 | 807 | 913 | 484 | 373 | 409 | 404 | 1.033 | 1.237 | 790 |
| Total debt | 5.214 | 5.106 | 4.889 | 5.525 | 5.426 | 5.334 | 5.180 | 4.884 | 4.718 | 4.090 | 4.628 | 4.688 | 4.082 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|