| Revenue | DKK 239K | -731% |
| EBITDA | DKK 239K | +714% |
| Net profit | DKK 3,5M | +236% |
| Total assets | DKK 29,5M | +13% |
| Equity | DKK 28,2M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 62.183 | 67.018 | 74.339 | 91.692 | 87.394 | 84.859 | -102 | 33 | -3 | -38 | 239 |
| Staff expenses | -0 | -0 | -45.682 | -45.770 | -52.775 | -64.955 | -61.715 | -57.960 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 130 | 429 | 16.501 | 21.248 | 21.364 | 26.737 | 25.679 | 26.899 | -102 | 33 | -3 | -39 | 239 |
| Depreciation & amort. | -0 | -0 | -8.888 | -10.234 | -7.691 | -8.736 | -9.669 | -4.062 | -0 | -0 | -0 | -20 | -0 |
| EBIT | 130 | 429 | 7.612 | 11.015 | 13.673 | 18.001 | 16.010 | 22.837 | -102 | 33 | -3 | -59 | 239 |
| Net financials | -744 | 1.918 | -10.217 | -1.205 | -4.116 | 302 | -2.875 | -2.160 | 1.168 | 4.325 | 2.321 | 1.248 | 3.676 |
| Profit before tax | -770 | 1.900 | -2.604 | 9.809 | 9.556 | 18.303 | 13.135 | 20.677 | 1.066 | 4.358 | 2.318 | 1.189 | 3.916 |
| Tax | -227 | 395 | -591 | 2.348 | 1.915 | 3.660 | 2.801 | 4.693 | -102 | 326 | 291 | 135 | 373 |
| Net profit | -543 | 1.504 | -2.013 | 7.461 | 7.641 | 14.643 | 10.333 | 15.984 | 1.167 | 4.032 | 2.027 | 1.054 | 3.543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.727 | 15.449 | 123.369 | 127.838 | 139.504 | 152.403 | 173.660 | 165.456 | 34.501 | 25.095 | 25.022 | 26.252 | 29.543 |
| Equity | 12.058 | 13.175 | 11.415 | 13.250 | 66.492 | 77.087 | 78.631 | 87.437 | 18.028 | 21.948 | 23.860 | 24.797 | 28.218 |
| Long-term debt | 0 | 0 | 20.843 | 23.717 | 25.627 | 26.853 | 36.162 | 23.163 | 1.200 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.669 | 2.274 | 47.759 | 41.754 | 44.778 | 42.723 | 52.204 | 50.202 | 15.272 | 3.147 | 1.162 | 1.455 | 1.325 |
| Total debt | 3.669 | 2.274 | 68.602 | 65.471 | 70.405 | 69.576 | 88.366 | 73.364 | 16.472 | 3.147 | 1.162 | 1.455 | 1.325 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|