| Revenue | DKK -5,5M | -177% |
| EBITDA | DKK -5,9M | -190% |
| Net profit | DKK -4,4M | -186% |
| Total assets | DKK 28,4M | -23% |
| Equity | DKK 27,7M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.735 | 5.443 | 1.365 | 2.519 | 2.344 | 3.215 | 3.749 | 2.990 | 5.517 | 7.965 | 7.148 | 7.085 | -5.472 |
| Staff expenses | -4.902 | -4.202 | -0 | -0 | -0 | -0 | -5.507 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 924 | 1.241 | 1.131 | 2.242 | 2.125 | 2.954 | 3.533 | 2.782 | 5.278 | 7.591 | 6.646 | 6.573 | -5.922 |
| Depreciation & amort. | 45 | -134 | -0 | -134 | -134 | -117 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 879 | 1.107 | 1.131 | 2.108 | 1.991 | 2.836 | 3.533 | 2.782 | 5.278 | 7.591 | 6.646 | 6.573 | -5.922 |
| Net financials | 5.995 | 5.713 | -36 | -31 | -43 | -7 | 132 | 125 | 83 | 66 | 95 | 54 | 1.554 |
| Profit before tax | 857 | 1.081 | 1.095 | 2.076 | 1.948 | 2.830 | 3.665 | 2.907 | 5.361 | 7.657 | 6.741 | 6.628 | -4.368 |
| Tax | 230 | 289 | 294 | 512 | 446 | 646 | 827 | 650 | 1.200 | 1.755 | 1.547 | 1.560 | 4 |
| Net profit | 626 | 792 | 801 | 1.565 | 1.503 | 2.184 | 2.837 | 2.257 | 4.161 | 5.902 | 5.194 | 5.067 | -4.372 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.425 | 9.211 | 10.160 | 11.795 | 14.014 | 16.610 | 18.388 | 19.753 | 25.452 | 31.903 | 34.409 | 37.023 | 28.445 |
| Equity | 7.814 | 8.511 | 9.217 | 10.687 | 12.089 | 13.773 | 16.210 | 18.067 | 22.117 | 27.906 | 30.800 | 34.567 | 27.696 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 610 | 699 | 942 | 1.108 | 1.925 | 2.837 | 2.178 | 1.686 | 3.335 | 3.996 | 3.609 | 2.456 | 749 |
| Total debt | 610 | 699 | 942 | 1.108 | 1.925 | 2.837 | 2.178 | 1.686 | 3.335 | 3.996 | 3.609 | 2.456 | 749 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|