| Revenue | DKK 100K | -186% |
| EBITDA | DKK -260K | +33% |
| Net profit | DKK -1M | -324% |
| Total assets | DKK 9,6M | -13% |
| Equity | DKK 9,2M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.231 | 2.059 | 1.724 | 86 | 287 | 982 | 1.722 | 1.229 | 696 | 55 | 26 | -116 | 100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -272 | -361 |
| EBITDA | 291 | 443 | 683 | 86 | 287 | 312 | 597 | 254 | 346 | 55 | 26 | -388 | -260 |
| Depreciation & amort. | -0 | -13 | -31 | -85 | -85 | -85 | -71 | -53 | -89 | -89 | -142 | -159 | -162 |
| EBIT | 291 | 430 | 651 | 1 | 202 | 228 | 525 | 200 | 257 | -34 | -116 | -546 | -422 |
| Net financials | -241 | 251 | 1.027 | 294 | -893 | 312 | 909 | 384 | -58 | 1.042 | 1.984 | 314 | -669 |
| Profit before tax | 49 | 681 | 1.678 | 296 | -691 | 540 | 1.434 | 584 | 199 | 1.008 | 1.868 | -232 | -1.091 |
| Tax | 107 | 172 | 198 | 75 | 57 | 46 | 113 | 53 | 58 | -3 | -27 | 6 | -81 |
| Net profit | -58 | 509 | 1.480 | 221 | -747 | 495 | 1.321 | 531 | 141 | 1.011 | 1.895 | -238 | -1.010 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.554 | 5.257 | 7.575 | 7.169 | 6.187 | 6.487 | 8.021 | 8.784 | 8.133 | 9.150 | 10.977 | 10.976 | 9.581 |
| Equity | 4.329 | 4.789 | 6.220 | 6.391 | 5.593 | 6.036 | 7.304 | 7.781 | 7.867 | 8.849 | 10.690 | 10.370 | 9.222 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 225 | 468 | 1.355 | 779 | 594 | 452 | 717 | 1.004 | 267 | 301 | 287 | 606 | 360 |
| Total debt | 225 | 468 | 1.355 | 779 | 594 | 452 | 717 | 1.004 | 267 | 301 | 287 | 606 | 360 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|