| Revenue | — | — |
| EBITDA | DKK 788K | +43% |
| Net profit | DKK 651K | +74% |
| Total assets | DKK 3,5M | -41% |
| Equity | DKK 1,9M | +54% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94 | — | — | 38 | 1.737 | 327 | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 444 | 96 | 234 | -81 | 1.632 | 275 | 53 | 651 | 943 | 553 | 788 |
| Depreciation & amort. | -59 | -0 | -0 | -35 | -35 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 385 | 96 | 234 | -116 | 1.598 | 275 | 53 | 651 | 943 | 553 | 788 |
| Net financials | 62 | -194 | 43 | -376 | -281 | -270 | -181 | 596 | 604 | 382 | 614 |
| Profit before tax | -14 | -330 | 162 | -354 | 1.316 | 5 | -208 | 391 | 721 | 374 | 612 |
| Tax | -50 | 13 | 94 | 9 | -93 | 18 | -167 | -73 | -24 | -0 | -39 |
| Net profit | 36 | -343 | 68 | -363 | 1.409 | -13 | -41 | 464 | 745 | 374 | 651 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.276 | 7.958 | 8.139 | 7.961 | 6.037 | 6.360 | 6.473 | 7.403 | 5.346 | 5.909 | 3.506 |
| Equity | -1.093 | -1.436 | -1.368 | -1.731 | -323 | -335 | -377 | 87 | 833 | 1.206 | 1.858 |
| Long-term debt | 3.111 | 0 | 0 | 2.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.258 | 6.351 | 6.765 | 7.034 | 6.360 | 6.696 | 6.850 | 7.315 | 4.514 | 4.703 | 1.649 |
| Total debt | 9.369 | 9.394 | 9.508 | 9.693 | 6.360 | 6.696 | 6.850 | 7.315 | 4.514 | 4.703 | 1.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1997 | |
| Individual | 0.0% | 50.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Abild | Audit | 0 companies |