| Revenue | DKK -1,5M | +15911% |
| EBITDA | DKK -6,5M | +37% |
| Net profit | DKK 28,6M | +134% |
| Total assets | DKK 316,9M | +8% |
| Equity | DKK 312,5M | +8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 710 | 147 | -442 | -83 | -21 | -190 | -469 | 597 | 2.907 | -998 | 11.124 | -9 | -1.484 |
| Staff expenses | -159 | -503 | -198 | -198 | -192 | -195 | -191 | -348 | -467 | -1.701 | -1.689 | -1.500 | -2.537 |
| EBITDA | 552 | -355 | -640 | -281 | -213 | -386 | -661 | 249 | 2.440 | -2.699 | 9.435 | -10.272 | -6.464 |
| Depreciation & amort. | -516 | -46 | -45 | -37 | -48 | -55 | -57 | -65 | -117 | -425 | -591 | -436 | -427 |
| EBIT | 36 | -401 | -685 | -318 | -261 | -441 | -718 | 184 | 2.324 | -3.124 | 8.844 | -10.708 | -6.892 |
| Net financials | 1.500 | 6.290 | 2.165 | 1.183 | 1.694 | -181 | 86.628 | 16.104 | 695 | 44.016 | -16.442 | 22.945 | 33.629 |
| Profit before tax | 1.536 | 5.889 | 1.480 | 865 | 1.418 | -639 | 85.910 | 16.288 | 3.019 | 40.891 | -7.599 | 13.786 | 29.180 |
| Tax | -5 | 101 | 211 | 218 | 93 | -77 | -1.147 | 1.668 | 459 | 2.098 | 22 | 1.596 | 626 |
| Net profit | 1.540 | 5.787 | 1.269 | 646 | 1.325 | -562 | 87.056 | 14.619 | 2.560 | 38.793 | -7.621 | 12.190 | 28.553 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.218 | 18.988 | 20.228 | 20.645 | 21.933 | 22.240 | 106.971 | 121.769 | 126.379 | 164.866 | 234.232 | 292.131 | 316.855 |
| Equity | 11.527 | 17.217 | 18.389 | 18.939 | 20.167 | 19.501 | 105.563 | 120.075 | 122.525 | 161.261 | 231.817 | 288.981 | 312.535 |
| Long-term debt | 1.357 | 1.296 | 1.246 | 1.196 | 1.141 | 1.089 | 1.036 | 981 | 927 | 873 | 818 | 763 | 0 |
| Short-term debt | 334 | 474 | 593 | 510 | 625 | 1.650 | 372 | 713 | 2.927 | 2.732 | 1.598 | 2.387 | 4.321 |
| Total debt | 1.691 | 1.771 | 1.839 | 1.706 | 1.766 | 2.739 | 1.407 | 1.694 | 3.855 | 3.605 | 2.415 | 3.150 | 4.321 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|