| Revenue | DKK 1,2M | -10% |
| EBITDA | DKK 4,2M | +85% |
| Net profit | DKK -250K | -128% |
| Total assets | DKK 44,1M | -11% |
| Equity | DKK 24,1M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 0 | 431 | 488 | 852 | 1.246 | 1.166 | 985 | 724 | 970 | 1.119 | 1.293 | 1.158 |
| Staff expenses | -0 | -0 | -49 | -102 | -90 | -88 | -88 | -167 | -220 | -208 | -186 | -523 | -699 |
| EBITDA | 1 | -0 | 382 | -321 | 680 | 1.175 | 1.023 | 1.562 | 662 | 2.894 | 1.114 | 2.242 | 4.151 |
| Depreciation & amort. | -0 | -0 | -13 | -20 | -20 | -20 | -20 | -29 | -73 | -73 | -73 | -73 | -2 |
| EBIT | 1 | -0 | 369 | -341 | 660 | 1.155 | 1.003 | 1.533 | 589 | 2.821 | 1.042 | 2.170 | 4.149 |
| Net financials | 2 | 1 | 1.723 | 2.061 | 1.639 | 1.186 | 651 | 1.492 | 3.029 | -1.013 | -4.638 | -994 | -4.471 |
| Profit before tax | 3 | 1 | 2.092 | 1.720 | 2.298 | 2.341 | 1.654 | 3.025 | 3.618 | 1.808 | -3.597 | 1.176 | -323 |
| Tax | 0 | -0 | 16 | 49 | 185 | 204 | -73 | 332 | 327 | 307 | -1.288 | 279 | -72 |
| Net profit | 3 | 1 | 2.076 | 1.670 | 2.114 | 2.137 | 1.727 | 2.693 | 3.291 | 1.501 | -2.309 | 897 | -250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35 | 35 | 35.093 | 37.168 | 35.953 | 36.023 | 36.034 | 36.351 | 39.908 | 44.023 | 40.296 | 49.850 | 44.120 |
| Equity | 13 | 13 | 15.077 | 16.171 | 17.714 | 19.351 | 20.778 | 22.971 | 25.362 | 25.963 | 23.597 | 24.436 | 24.124 |
| Long-term debt | 10 | 9 | 11.719 | 11.050 | 11.527 | 10.789 | 10.068 | 9.315 | 8.592 | 12.562 | 11.772 | 11.914 | 14.465 |
| Short-term debt | 11 | 11 | 7.075 | 8.673 | 5.266 | 4.256 | 3.346 | 1.852 | 3.524 | 2.622 | 1.657 | 9.953 | 2.056 |
| Total debt | 21 | 20 | 18.794 | 19.723 | 16.793 | 15.045 | 13.414 | 11.167 | 12.116 | 15.184 | 13.430 | 21.867 | 16.521 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|