| Revenue | DKK 119K | +40% |
| EBITDA | DKK 119K | +40% |
| Net profit | DKK 3,5M | +242% |
| Total assets | DKK 19,6M | +23% |
| Equity | DKK 17,9M | +23% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | -6 | 87 | -22 | -29 | — | -22 | -25 | -19 | -18 | -17 | 85 | 119 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | -6 | 87 | -22 | -29 | 0 | -22 | -25 | -19 | -18 | -17 | 85 | 119 |
| Depreciation & amort. | -13 | -13 | -174 | -13 | -13 | -0 | -58 | -67 | -56 | -56 | -56 | -167 | -171 |
| EBIT | 18 | -19 | -87 | -36 | -42 | 0 | -79 | -92 | -75 | -74 | -72 | -83 | -52 |
| Net financials | -934 | 585 | 691 | 575 | -458 | 0 | 1.263 | 1.035 | 1.820 | 2.411 | 4.405 | 1.115 | 3.586 |
| Profit before tax | -801 | 578 | 650 | 494 | -500 | 0 | 1.184 | 943 | 1.745 | 2.338 | 4.333 | 1.032 | 3.534 |
| Tax | 34 | -5 | 32 | 12 | 157 | -0 | -18 | 47 | -6 | -4 | 2 | 4 | 21 |
| Net profit | -836 | 583 | 617 | 482 | -658 | 0 | 1.201 | 895 | 1.751 | 2.342 | 4.331 | 1.028 | 3.513 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.612 | 3.919 | 4.583 | 4.602 | 3.891 | 0 | 5.648 | 6.594 | 8.671 | 10.572 | 15.327 | 15.935 | 19.635 |
| Equity | 2.473 | 2.959 | 3.477 | 3.959 | 3.175 | 0 | 4.701 | 5.489 | 7.129 | 9.358 | 13.574 | 14.485 | 17.877 |
| Long-term debt | -528 | 744 | 835 | 575 | 603 | 0 | 865 | 875 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -611 | 216 | 271 | 68 | 113 | 0 | 81 | 230 | 1.538 | 1.214 | 1.753 | 1.423 | 1.617 |
| Total debt | -1.139 | 960 | 1.107 | 643 | 716 | 0 | 947 | 1.105 | 1.538 | 1.214 | 1.753 | 1.423 | 1.617 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|