| Revenue | DKK -139K | -618% |
| EBITDA | DKK -172K | -214% |
| Net profit | DKK 1,8M | +27% |
| Total assets | DKK 8M | +11% |
| Equity | DKK 7,6M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -269 | — | — | 618 | 11 | 1.503 | 1.870 | 2.509 | 834 | 1.334 | 115 | 27 | -139 |
| Staff expenses | -213 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 305 | 104 | -405 | 618 | 11 | 1.503 | 1.868 | 2.509 | 674 | 1.311 | 102 | -55 | -172 |
| Depreciation & amort. | -181 | -85 | -58 | -0 | -14 | -1.013 | -1.142 | -1.280 | -1.139 | -1.005 | -189 | -14 | -19 |
| EBIT | 124 | 19 | -463 | 618 | -4 | 489 | 726 | 1.229 | -465 | 306 | -87 | -69 | -190 |
| Net financials | -30 | -66 | 1.173 | -201 | 2 | -1.768 | -90 | -36 | 237 | 1.055 | 819 | 1.479 | 1.944 |
| Profit before tax | 151 | -47 | 710 | 417 | -2 | -1.278 | 636 | 1.193 | -228 | 1.361 | 732 | 1.410 | 1.753 |
| Tax | 40 | -15 | -177 | 103 | -1 | 104 | 14 | 262 | -111 | 64 | -12 | -1 | -32 |
| Net profit | 111 | -32 | 887 | 314 | -1 | -1.383 | 622 | 931 | -118 | 1.297 | 743 | 1.411 | 1.785 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -2.610 | 3.196 | 3.181 | 2.019 | 2.822 | 3.674 | 4.964 | 6.477 | 5.572 | 6.211 | 6.516 | 7.235 | 8.000 |
| Equity | 685 | 653 | 1.540 | 1.855 | 1.853 | 2.296 | 2.918 | 3.849 | 3.731 | 5.028 | 5.657 | 6.317 | 7.602 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 489 | 390 | 0 | 0 | 0 | 0 | 85 |
| Short-term debt | -1.891 | 2.506 | 1.640 | 164 | 969 | 759 | 1.005 | 1.788 | 1.530 | 990 | 812 | 898 | 313 |
| Total debt | -1.891 | 2.506 | 1.640 | 164 | 969 | 759 | 1.493 | 2.178 | 1.530 | 990 | 812 | 898 | 398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — | |
OW Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Woiremose & Partner | Audit | 0 companies |
| Ole Wanting | Audit | 0 companies |