| Revenue | DKK 86K | +65% |
| EBITDA | DKK 68K | +31% |
| Net profit | DKK 1,2M | +2% |
| Total assets | DKK 11,7M | -4% |
| Equity | DKK 11,5M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -177 | 22 | 41 | 33 | 58 | 81 | 1.427 | 40 | 40 | 38 | 144 | 52 | 86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -180 | 22 | 41 | 33 | 58 | 81 | 1.427 | 40 | 40 | 38 | 144 | 52 | 68 |
| Depreciation & amort. | -0 | -9 | -9 | -9 | -19 | -19 | -10 | -10 | -10 | -10 | -62 | -88 | -108 |
| EBIT | -180 | 13 | 32 | 24 | 39 | 62 | 1.417 | 30 | 30 | 28 | 82 | -35 | -40 |
| Net financials | -62 | 586 | -224 | 419 | 1.583 | 1.841 | 619 | 814 | 1.134 | 797 | 683 | 1.186 | 1.202 |
| Profit before tax | -242 | 599 | -193 | 443 | 1.622 | 1.904 | 2.037 | 844 | 1.164 | 826 | 765 | 1.150 | 1.162 |
| Tax | -8 | -14 | 8 | 0 | 2 | 17 | 1 | 89 | 90 | 65 | -30 | -0 | -12 |
| Net profit | -234 | 612 | -200 | 443 | 1.619 | 1.886 | 2.036 | 755 | 1.073 | 761 | 795 | 1.150 | 1.174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 645 | 2.204 | 1.607 | 2.158 | 4.828 | 6.725 | 7.042 | 7.661 | 8.598 | 9.278 | 10.056 | 12.177 | 11.673 |
| Equity | 600 | 1.154 | 856 | 1.234 | 2.752 | 4.535 | 6.465 | 7.112 | 8.075 | 8.723 | 9.403 | 10.435 | 11.548 |
| Long-term debt | 7 | 656 | 628 | 602 | 1.171 | 1.113 | 572 | 515 | 486 | 0 | 0 | 0 | 82 |
| Short-term debt | 45 | 394 | 123 | 322 | 905 | 1.077 | 6 | 34 | 37 | 556 | 653 | 1.741 | 43 |
| Total debt | 52 | 1.050 | 751 | 924 | 2.076 | 2.190 | 577 | 549 | 523 | 556 | 653 | 1.741 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kallermann | Audit | 0 companies |