| Revenue | DKK -33K | +30% |
| EBITDA | DKK -33K | -30% |
| Net profit | DKK 1,9M | +5952% |
| Total assets | DKK 6,8M | +52% |
| Equity | DKK 6,3M | +42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 226 | 441 | 497 | 412 | 1.520 | 306 | 1.310 | 122 | 124 | 1.410 | -12 | -25 | -33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 226 | 441 | 497 | 412 | 1.520 | 306 | 1.310 | 121 | 124 | 1.410 | -12 | -25 | -33 |
| Depreciation & amort. | 13 | -13 | -13 | -13 | -13 | -10 | -5 | -5 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 213 | 428 | 484 | 399 | 1.506 | 296 | 1.305 | 116 | 119 | 1.410 | -12 | -25 | -33 |
| Net financials | -93 | -377 | -13 | 1.271 | -1.318 | 540 | 123 | -1.568 | -32 | -98 | 528 | 65 | 2.435 |
| Profit before tax | 120 | 50 | 471 | 1.670 | 188 | 835 | 1.428 | -1.453 | 87 | 1.312 | 516 | 40 | 2.403 |
| Tax | 30 | 15 | 116 | 387 | 44 | 184 | 301 | -68 | -0 | 50 | 108 | 9 | 530 |
| Net profit | 90 | 35 | 355 | 1.283 | 144 | 651 | 1.127 | -1.385 | 87 | 1.262 | 408 | 31 | 1.873 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.422 | 4.462 | 4.514 | 5.978 | 3.885 | 4.448 | 6.515 | 8.526 | 4.601 | 4.063 | 4.524 | 4.507 | 6.838 |
| Equity | 620 | 655 | 1.010 | 2.293 | 2.337 | 2.989 | 4.116 | 2.631 | 2.718 | 3.980 | 4.389 | 4.419 | 6.293 |
| Long-term debt | 3.285 | 3.189 | 3.093 | 2.966 | 862 | 827 | 1.828 | 1.746 | 1.662 | 0 | 0 | 0 | 0 |
| Short-term debt | 517 | 618 | 411 | 636 | 581 | 501 | 503 | 4.149 | 220 | 83 | 135 | 87 | 545 |
| Total debt | 3.802 | 3.807 | 3.504 | 3.601 | 1.442 | 1.328 | 2.332 | 5.895 | 1.883 | 83 | 135 | 87 | 545 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 66.7% | 2009 | |
| Individual | 25.0% | 25.0% | 2009 | |
| Individual | 20.0% | 0.0% | 2009 | |
| Individual | 20.0% | 0.0% | 2009 |
| Person | Role here | Other companies |
|---|