| Revenue | DKK 1,1M | +1271% |
| EBITDA | DKK 913K | +287% |
| Net profit | DKK 1,4M | +359% |
| Total assets | DKK 4,4M | +18% |
| Equity | DKK 3,9M | +55% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | -28 | 364 | 62 | -118 | -60 | 252 | 2.721 | 2.333 | 2.403 | 3.107 | 81 | 1.115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -870 | -952 | -1.892 | -1.654 | -569 | -202 |
| EBITDA | 65 | -28 | 364 | 62 | -118 | -60 | 252 | 1.851 | 1.381 | 511 | 1.453 | -487 | 913 |
| Depreciation & amort. | -13 | 13 | 13 | -5 | 5 | 5 | -5 | -5 | -5 | -5 | -5 | -5 | -0 |
| EBIT | 52 | -42 | 350 | 57 | -123 | -65 | 247 | 1.846 | 1.376 | 506 | 1.448 | -492 | 913 |
| Net financials | -102 | -59 | -48 | -45 | -16 | -186 | -29 | -73 | 108 | 694 | -1.964 | -42 | 563 |
| Profit before tax | -50 | -100 | 302 | 13 | -139 | -251 | 218 | 1.773 | 1.484 | 1.200 | -516 | -534 | 1.477 |
| Tax | 9 | 9 | 54 | 1 | -30 | 38 | 1 | 396 | 327 | 261 | -0 | -0 | 94 |
| Net profit | -58 | -110 | 248 | 12 | -108 | -289 | 217 | 1.378 | 1.157 | 940 | -516 | -534 | 1.383 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.328 | 3.370 | 3.709 | 1.853 | 1.715 | 1.503 | 2.127 | 4.629 | 5.270 | 5.950 | 4.511 | 3.698 | 4.373 |
| Equity | 888 | 778 | 1.027 | 939 | 729 | 441 | 552 | 1.821 | 2.867 | 3.661 | 3.031 | 2.497 | 3.861 |
| Long-term debt | 2.235 | 2.219 | 2.192 | 760 | 675 | 634 | 586 | 547 | 547 | 504 | 461 | 418 | 0 |
| Short-term debt | 205 | 373 | 463 | 154 | 311 | 429 | 990 | 2.261 | 1.856 | 1.786 | 1.019 | 783 | 512 |
| Total debt | 2.440 | 2.592 | 2.656 | 914 | 986 | 1.063 | 1.575 | 2.808 | 2.403 | 2.289 | 1.480 | 1.201 | 512 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|