| Revenue | DKK 275K | -30% |
| EBITDA | DKK -960K | -10% |
| Net profit | DKK 1,3M | +0% |
| Total assets | DKK 86,9M | -3% |
| Equity | DKK 68,8M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.150 | 1.789 | 2.272 | 2.327 | 2.204 | 1.913 | 1.256 | 1.670 | 1.980 | 3.129 | 464 | 396 | 275 |
| Staff expenses | -2.263 | -1.677 | -1.506 | -1.932 | -1.932 | -1.946 | -1.880 | -1.940 | -1.942 | -1.565 | -1.182 | -1.143 | -1.100 |
| EBITDA | 3.781 | 4.072 | 626 | 222 | -7 | -180 | -771 | -474 | -139 | 1.379 | -890 | -871 | -960 |
| Depreciation & amort. | -0 | -0 | -0 | -159 | -284 | -302 | -303 | -507 | -512 | -373 | -495 | -490 | -489 |
| EBIT | 3.781 | 4.072 | 626 | 63 | -291 | -482 | -1.074 | -981 | -651 | 1.006 | -1.385 | -1.361 | -1.449 |
| Net financials | 1.803 | 199 | 10.379 | 10.402 | 1.518 | 10.645 | -6.798 | 9.018 | 9.422 | 13.986 | -419 | 2.254 | 2.609 |
| Profit before tax | 5.584 | 4.271 | 11.005 | 10.465 | 1.227 | 10.163 | -7.872 | 8.037 | 8.770 | 14.991 | -1.804 | 893 | 1.160 |
| Tax | 1.027 | 1.016 | 1.324 | 1.644 | 125 | 263 | -1.935 | 866 | 1.343 | 2.827 | -1.418 | -440 | -176 |
| Net profit | 4.557 | 3.254 | 9.681 | 8.821 | 1.102 | 9.900 | -5.936 | 7.171 | 7.427 | 12.165 | -385 | 1.332 | 1.336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.267 | 22.389 | 34.872 | 49.326 | 51.886 | 57.538 | 56.359 | 64.624 | 79.281 | 91.988 | 91.504 | 89.799 | 86.896 |
| Equity | — | 18.195 | 27.876 | 35.697 | 36.299 | 45.948 | 39.906 | 46.969 | 54.286 | 66.338 | 65.838 | 67.052 | 68.781 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.291 | 1.001 | 5.145 | 3.061 | 7.868 | 3.776 | 3.619 | 3.460 | 1.140 |
| Short-term debt | 2.912 | 3.549 | 6.750 | 13.582 | 9.514 | 9.564 | 12.839 | 16.124 | 21.061 | 21.874 | 22.047 | 18.105 | 16.975 |
| Total debt | 2.912 | 3.549 | 6.996 | 13.629 | 12.805 | 10.565 | 17.983 | 19.185 | 28.929 | 25.650 | 25.666 | 21.565 | 18.115 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|