| Revenue | DKK 3,5M | +50% |
| EBITDA | DKK 3,4M | +52% |
| Net profit | DKK 1,2M | -86% |
| Total assets | DKK 83,2M | -13% |
| Equity | DKK 80,7M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -185 | -388 | 53.735 | 51.858 | 788 | 999 | 1.654 | 1.797 | 1.714 | 2.478 | 2.575 | 2.354 | 3.523 |
| Staff expenses | -0 | -0 | -19.770 | -20.217 | -31.692 | -40.004 | -47.989 | -45.660 | -0 | -0 | -0 | -100 | -100 |
| EBITDA | -185 | -388 | 7.013 | 5.659 | 788 | 999 | 1.654 | 1.797 | 1.714 | 2.478 | 2.575 | 2.254 | 3.423 |
| Depreciation & amort. | -0 | -112 | -1.353 | -1.100 | -977 | -1.219 | -1.205 | -1.162 | -1.270 | -1.790 | -1.674 | -2.442 | -2.478 |
| EBIT | -185 | -500 | 5.660 | 4.559 | -188 | -220 | 449 | 635 | 444 | 688 | 902 | -187 | 945 |
| Net financials | 6.618 | -112 | 7.123 | 7.712 | -1.483 | 7.877 | -2.181 | 5.993 | 1.083 | 7.647 | -2.609 | 10.040 | 359 |
| Profit before tax | 6.433 | 6.271 | 7.714 | 7.920 | -53 | 7.657 | -1.733 | 6.628 | 1.526 | 8.335 | -1.707 | 9.853 | 1.303 |
| Tax | 338 | 137 | 1.781 | 1.705 | -542 | 848 | -217 | 1.085 | 921 | 1.722 | -142 | 1.387 | 89 |
| Net profit | 6.095 | 6.134 | 5.933 | 6.216 | 489 | -6.709 | -1.516 | 5.543 | 605 | 5.922 | 20.039 | 8.465 | 1.214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.316 | 51.502 | 48.458 | 50.611 | 54.150 | 66.194 | 61.541 | 63.013 | 58.924 | 66.337 | 87.994 | 95.997 | 83.182 |
| Equity | 31.562 | 36.496 | 39.429 | 45.645 | 43.554 | 50.552 | 49.144 | 54.025 | 54.157 | 59.966 | 78.005 | 83.470 | 80.684 |
| Long-term debt | 2.180 | 2.180 | 2.180 | 0 | 0 | 600 | 0 | 36 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.573 | 12.799 | 6.467 | 4.591 | 9.791 | 14.238 | 11.672 | 7.709 | 4.079 | 4.821 | 8.987 | 10.964 | 594 |
| Total debt | 7.753 | 14.979 | 8.647 | 4.591 | 9.791 | 14.838 | 11.672 | 7.744 | 4.079 | 4.821 | 8.987 | 10.964 | 594 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|