| Revenue | DKK 1,8M | +63% |
| EBITDA | DKK 1,1M | +0% |
| Net profit | DKK 2,2M | +56% |
| Total assets | DKK 9,2M | +32% |
| Equity | DKK 8,7M | +34% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 225 | 274 | 998 | 409 | 337 | 1.340 | 3.142 | 2.366 | 478 | -99 | 1.125 | 1.832 |
| Staff expenses | -0 | -1 | -0 | -24 | -7 | -116 | -448 | -541 | -570 | -610 | -17 | -14 | -721 |
| EBITDA | 24 | 224 | 161 | 974 | 403 | 220 | 893 | 2.601 | 1.796 | -132 | -116 | 1.111 | 1.111 |
| Depreciation & amort. | -20 | -11 | -17 | -21 | -40 | -113 | -110 | -101 | -100 | -145 | -155 | -79 | -51 |
| EBIT | 5 | 213 | 144 | 952 | 362 | 107 | 783 | 2.500 | 1.696 | -277 | -271 | 1.032 | 1.060 |
| Net financials | -1 | -1 | 1 | -9 | 4 | 4 | 7 | 6 | -6 | 803 | -659 | 758 | 1.728 |
| Profit before tax | 4 | 212 | 144 | 943 | 366 | 111 | 789 | 2.506 | 1.690 | 526 | -930 | 1.791 | 2.788 |
| Tax | 17 | 44 | 31 | 194 | 74 | 24 | 191 | 534 | 368 | 115 | -212 | 395 | 608 |
| Net profit | -13 | 168 | 113 | 749 | 292 | 87 | 598 | 1.972 | 1.322 | 411 | -718 | 1.396 | 2.180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 558 | 680 | 783 | 2.112 | 2.121 | 2.231 | 3.098 | 5.229 | 6.304 | 5.929 | 5.333 | 6.980 | 9.217 |
| Equity | 316 | 436 | 549 | 1.298 | 1.589 | 1.676 | 2.274 | 4.192 | 5.458 | 5.813 | 5.095 | 6.491 | 8.671 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 242 | 245 | 234 | 815 | 532 | 555 | 824 | 1.037 | 846 | 116 | 239 | 490 | 547 |
| Total debt | 242 | 245 | 234 | 815 | 532 | 555 | 824 | 1.037 | 846 | 116 | 239 | 490 | 547 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|