| Revenue | DKK -353K | +50% |
| EBITDA | DKK -780K | -35% |
| Net profit | DKK 14M | -62% |
| Total assets | DKK 361,7M | +4% |
| Equity | DKK 353,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | -492 | 2.252 | -199 | -235 | -353 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -240 | -341 | -426 |
| EBITDA | 102 | 101 | 97 | 89 | 40 | -48 | -265 | -260 | -492 | 2.252 | -717 | -576 | -780 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -21 | -106 | -109 | -110 | -111 | -0 | -71 | -73 | -348 |
| EBIT | 102 | 101 | 97 | 89 | 19 | -154 | -374 | -370 | -603 | 2.252 | -788 | -649 | -1.128 |
| Net financials | 2.708 | 534 | -2.361 | 84 | 2.654 | 6.156 | 10.559 | 7.887 | 28.378 | 206.686 | 40.545 | 38.435 | 15.670 |
| Profit before tax | 2.811 | 634 | -2.265 | 174 | 2.673 | 6.002 | 10.184 | 7.517 | 27.775 | 208.938 | 39.757 | 37.785 | 14.413 |
| Tax | -178 | -36 | -168 | -123 | -65 | -234 | -652 | -821 | -537 | 176 | -197 | 1.009 | 367 |
| Net profit | 2.989 | 671 | -2.096 | 297 | 2.738 | 6.236 | 10.837 | 8.338 | 28.311 | 208.762 | 39.954 | 36.777 | 14.047 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.302 | 17.169 | 15.050 | 18.639 | 25.008 | 30.257 | 42.699 | 46.974 | 63.145 | 284.367 | 315.266 | 347.484 | 361.700 |
| Equity | 1.744 | 2.415 | 318 | 615 | 1.209 | 7.445 | 18.282 | 26.440 | 54.571 | 263.152 | 302.927 | 339.523 | 353.570 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.558 | 14.754 | 14.732 | 18.024 | 23.799 | 22.811 | 24.417 | 20.534 | 8.574 | 21.215 | 12.339 | 7.960 | 8.130 |
| Total debt | 16.558 | 14.754 | 14.732 | 18.024 | 23.799 | 22.811 | 24.417 | 20.534 | 8.574 | 21.215 | 12.339 | 7.960 | 8.130 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2026 | |
| Individual | 20.0% | 20.0% | 2026 | |
| Individual | 20.0% | 20.0% | 2026 | |
| Individual | 10.0% | 10.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2026 |
| Person | Role here | Other companies |
|---|