| Revenue | DKK 334K | +53% |
| EBITDA | DKK 258K | +111% |
| Net profit | DKK 408K | +168% |
| Total assets | DKK 10,3M | -2% |
| Equity | DKK 8,1M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 0 | -178 | -267 | 139 | 75 | 366 | 28 | -25 | 88 | 236 | 219 | 334 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -61 | -2.540 | -270 | -397 | 59 | -59 | 266 | -94 | -98 | 8 | 120 | 122 | 258 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -61 | -2.540 | -270 | -397 | 59 | -59 | 266 | -94 | -98 | 8 | 120 | 122 | 258 |
| Net financials | -136 | 252 | 554 | 77 | 91 | 749 | -157 | 494 | 187 | 434 | -356 | 154 | 242 |
| Profit before tax | -196 | -2.288 | 284 | -320 | 149 | 690 | 109 | 399 | 89 | 442 | -236 | 276 | 500 |
| Tax | -33 | -66 | -110 | -42 | 107 | 240 | -118 | 109 | 34 | 99 | -76 | 124 | 92 |
| Net profit | -164 | -2.222 | 394 | -278 | 43 | 450 | 227 | 290 | 55 | 343 | -160 | 152 | 408 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.306 | 11.353 | 11.647 | 10.640 | 10.400 | 10.111 | 9.780 | 9.800 | 9.987 | 11.211 | 10.706 | 10.550 | 10.304 |
| Equity | 705 | 8.687 | 8.839 | 8.320 | 8.121 | 8.505 | 8.550 | 8.628 | 8.467 | 8.589 | 8.260 | 7.941 | 8.105 |
| Long-term debt | 880 | 880 | 880 | 880 | 871 | 871 | 880 | 868 | 870 | 1.624 | 1.415 | 1.406 | 1.457 |
| Short-term debt | 2.720 | 1.786 | 1.928 | 1.440 | 1.408 | 735 | 350 | 304 | 649 | 998 | 1.031 | 1.203 | 742 |
| Total debt | 3.600 | 2.666 | 2.808 | 2.320 | 2.279 | 1.606 | 1.230 | 1.171 | 1.520 | 2.622 | 2.446 | 2.609 | 2.199 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 50.0% | 2013 | |
| Individual | 20.0% | 10.0% | 2013 | |
| Individual | 20.0% | 10.0% | 2013 | |
| Individual | 20.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|