| Revenue | DKK 130K | -38% |
| EBITDA | DKK -1,1M | -8% |
| Net profit | DKK 8,5M | +217% |
| Total assets | DKK 193,7M | +2% |
| Equity | DKK 193,4M | +3% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -60 | -70 | -250 | -114 | -255 | -306 | -52 | -146 | -363 | -322 | -270 | 211 | 130 |
| Staff expenses | -0 | -0 | -0 | -181 | -241 | -557 | -492 | -552 | -387 | -401 | -719 | -1.249 | -1.253 |
| EBITDA | -218 | -70 | -250 | -295 | -496 | -863 | -666 | -698 | -750 | -722 | -989 | -1.038 | -1.123 |
| Depreciation & amort. | -0 | -17 | -220 | -0 | -26 | -0 | -0 | -0 | -20 | -29 | -210 | -122 | -73 |
| EBIT | -218 | -87 | -469 | -295 | -522 | -863 | -666 | -698 | -770 | -752 | -1.199 | -1.161 | -1.196 |
| Net financials | 3.089 | 4.289 | 4.263 | 14.193 | 11.622 | 17.040 | 72.650 | 9.453 | 20.820 | 39.399 | 7.866 | 7.193 | 10.397 |
| Profit before tax | 2.871 | 3.864 | 3.356 | 13.344 | 10.492 | 15.351 | 71.599 | 8.397 | 20.051 | 38.648 | 6.668 | 3.271 | 9.201 |
| Tax | 36 | 64 | 56 | 67 | 20 | -5 | 119 | 165 | 459 | 417 | 487 | 593 | 704 |
| Net profit | 2.835 | 3.800 | 3.299 | 13.277 | 10.472 | 15.356 | 71.480 | 8.232 | 19.592 | 38.230 | 6.181 | 2.678 | 8.497 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.454 | 16.269 | 18.853 | 32.083 | 49.317 | 57.269 | 129.028 | 136.604 | 156.741 | 192.746 | 197.183 | 190.321 | 193.694 |
| Equity | 12.253 | 15.552 | 18.752 | 32.030 | 42.202 | 57.058 | 128.433 | 136.556 | 155.148 | 192.379 | 196.560 | 187.238 | 193.396 |
| Long-term debt | 0 | 0 | 0 | 0 | 7.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 201 | 716 | 101 | 54 | 11 | 196 | 595 | 47 | 1.593 | 333 | 591 | 3.066 | 298 |
| Total debt | 201 | 716 | 101 | 54 | 7.095 | 196 | 595 | 47 | 1.593 | 333 | 591 | 3.066 | 298 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|