| Revenue | DKK -648K | -22% |
| EBITDA | DKK -1,9M | +63% |
| Net profit | DKK 2,2M | -46% |
| Total assets | DKK 119,5M | +2% |
| Equity | DKK 116,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.709 | 14.619 | -1.398 | -178 | 1.210 | -291 | 15 | -1.067 | -2.972 | -3.253 | -2.949 | -350 | -826 | -648 |
| Staff expenses | -2.884 | -2.432 | -1.430 | -789 | -2.368 | -3.416 | -5.464 | -2.802 | -2.972 | -1.002 | -2.492 | -2.652 | -4.252 | -1.252 |
| EBITDA | 13.667 | 17.125 | -2.829 | -966 | -1.157 | -3.707 | -5.449 | -3.869 | -5.944 | -4.255 | -5.440 | -3.002 | -5.078 | -1.900 |
| Depreciation & amort. | -37 | -37 | -37 | -19 | -26 | -0 | -0 | -120 | -40 | -40 | -0 | -0 | -0 | -0 |
| EBIT | 13.629 | 17.088 | -2.866 | -985 | -1.183 | -3.707 | -5.449 | -3.989 | -5.984 | -4.295 | -5.440 | -3.002 | -5.078 | -1.900 |
| Net financials | -9.316 | -7.640 | 12.206 | 2.054 | 12.746 | 915 | 14.827 | -7.594 | 12.562 | 21.503 | 33.602 | -31.174 | 10.415 | 7.487 |
| Profit before tax | 13.337 | 9.492 | 9.341 | 1.069 | 11.562 | -2.792 | 9.418 | -11.583 | 6.579 | 17.209 | 28.162 | -34.176 | 5.337 | 5.587 |
| Tax | -130 | -0 | 317 | -220 | 3.968 | 126 | 1.411 | -2.730 | 2.956 | -478 | 2.265 | 280 | 1.177 | 3.354 |
| Net profit | 13.467 | 9.492 | 9.023 | 1.289 | 7.594 | -2.917 | 8.007 | -8.853 | 3.623 | 17.686 | 25.897 | -34.456 | 4.160 | 2.233 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 113.300 | 117.012 | 115.039 | 120.841 | 111.865 | 120.571 | 107.929 | 109.992 | 127.988 | 153.151 | 116.118 | 116.698 | 119.529 |
| Equity | — | 111.859 | 116.882 | 113.171 | 115.766 | 110.848 | 118.856 | 107.003 | 109.626 | 127.312 | 152.209 | 115.753 | 115.913 | 116.146 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | -1.440 | 129 | 1.867 | 5.076 | 1.016 | 1.716 | 926 | 367 | 676 | 943 | 365 | 785 | 3.383 |
| Total debt | 0 | -1.440 | 129 | 1.867 | 5.076 | 1.016 | 1.716 | 926 | 367 | 676 | 943 | 365 | 785 | 3.383 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|