| Revenue | DKK 568K | +69% |
| EBITDA | DKK 458K | +36% |
| Net profit | DKK 1,3M | +389% |
| Total assets | DKK 4,9M | +41% |
| Equity | DKK 4,6M | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 156 | 274 | 274 | 109 | 87 | 289 | 62 | -209 | -118 | -81 | -220 | 336 | 568 |
| Staff expenses | -27 | -20 | -34 | -12 | -16 | -16 | -22 | -0 | -48 | -0 | -0 | -0 | -110 |
| EBITDA | 129 | 254 | 240 | 97 | 71 | 273 | 40 | -209 | -165 | -81 | -220 | 336 | 458 |
| Depreciation & amort. | -69 | -59 | -67 | -101 | -71 | -55 | -63 | -67 | -65 | -66 | -54 | -6 | -5 |
| EBIT | 60 | 195 | 172 | -4 | 1 | 218 | -23 | -276 | -230 | -147 | -275 | 331 | 453 |
| Net financials | -76 | -35 | -30 | 29 | 1.872 | 283 | 42 | 33 | 80 | 286 | 363 | 46 | 974 |
| Profit before tax | -16 | 161 | 143 | 25 | 1.873 | 502 | 19 | -243 | -150 | 139 | 88 | 376 | 1.427 |
| Tax | -16 | 42 | 41 | -18 | -8 | 42 | -7 | -78 | -51 | -2 | 92 | 105 | 101 |
| Net profit | -0 | 119 | 101 | 43 | 1.881 | 459 | 26 | -165 | -99 | 141 | -4 | 271 | 1.326 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.260 | 4.225 | 4.791 | 4.974 | 6.578 | 5.757 | 5.648 | 5.498 | 5.379 | 5.512 | 3.191 | 3.435 | 4.853 |
| Equity | 487 | 605 | 707 | 749 | 2.631 | 3.090 | 3.116 | 2.951 | 2.853 | 2.994 | 2.990 | 3.261 | 4.587 |
| Long-term debt | 2.620 | 2.592 | 2.565 | 2.540 | 2.513 | 2.487 | 2.460 | 2.434 | 2.402 | 2.302 | 0 | 0 | 0 |
| Short-term debt | 1.153 | 1.028 | 1.510 | 1.668 | 1.421 | 174 | 72 | 113 | 124 | 217 | 201 | 173 | 266 |
| Total debt | 3.773 | 3.619 | 4.074 | 4.208 | 3.935 | 2.661 | 2.532 | 2.546 | 2.526 | 2.518 | 201 | 173 | 266 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 20.0% | 20.0% | 2000 | |
| Individual | 20.0% | 20.0% | 2000 |
| Person | Role here | Other companies |
|---|