| Revenue | DKK -80K | +115% |
| EBITDA | DKK -80K | -124% |
| Net profit | DKK 5M | +18% |
| Total assets | DKK 34,8M | +8% |
| Equity | DKK 34,8M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 34 | 31 | -6 | -22 | -20 | -41 | -2 | 10 | -72 | -94 | -37 | -80 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 40 | 34 | 31 | -6 | -22 | -20 | -41 | -2 | 10 | -72 | -94 | 332 | -80 |
| Depreciation & amort. | -0 | -44 | -44 | -656 | -0 | -0 | -0 | -16 | -16 | -16 | -16 | 185 | -0 |
| EBIT | 40 | -10 | -13 | -662 | -22 | -20 | -41 | -18 | -6 | -88 | -110 | 147 | -80 |
| Net financials | 289 | 1.761 | 2.141 | 2.923 | 908 | 2.193 | -935 | 4.598 | 6.302 | 3.936 | -3.133 | 5.072 | 6.195 |
| Profit before tax | 1.006 | 1.751 | 2.128 | 2.262 | 886 | 2.172 | -976 | 4.580 | 6.296 | 3.848 | -3.242 | 5.219 | 6.114 |
| Tax | 247 | 461 | 541 | 690 | 118 | 348 | -288 | 996 | 1.114 | 874 | -715 | 984 | 1.129 |
| Net profit | 759 | 1.290 | 1.587 | 1.572 | 767 | 1.825 | -688 | 3.584 | 5.182 | 2.973 | -2.528 | 4.235 | 4.985 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.142 | 14.039 | 15.496 | 15.849 | 15.740 | 17.838 | 16.947 | 21.022 | 26.434 | 30.075 | 26.433 | 32.369 | 34.826 |
| Equity | 10.668 | 11.910 | 13.449 | 14.971 | 15.688 | 17.461 | 16.720 | 20.249 | 25.377 | 28.293 | 25.709 | 29.885 | 34.809 |
| Long-term debt | 1.382 | 1.327 | 1.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.092 | 802 | 769 | 878 | 51 | 377 | 227 | 773 | 1.058 | 1.782 | 724 | 2.484 | 16 |
| Total debt | 2.474 | 2.128 | 2.047 | 878 | 51 | 377 | 227 | 773 | 1.058 | 1.782 | 724 | 2.484 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Hebsgaard Munk | Audit | 0 companies |