| Revenue | DKK 743K | +599% |
| EBITDA | DKK 743K | +599% |
| Net profit | DKK 1,6M | +352% |
| Total assets | DKK 6,1M | +69% |
| Equity | DKK 3,8M | +62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -102 | -86 | -95 | -101 | -104 | -47 | 48 | 238 | 189 | 666 | 135 | 106 | 743 |
| Staff expenses | -0 | -86 | -78 | -78 | -78 | -140 | -112 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -102 | -173 | -173 | -179 | -182 | -187 | -65 | 238 | 189 | 666 | 135 | 106 | 743 |
| Depreciation & amort. | -11 | -43 | -43 | -43 | -43 | -106 | -115 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -216 | -216 | -223 | -226 | -293 | -180 | 238 | 189 | 666 | 135 | 106 | 743 |
| Net financials | 307 | 364 | 161 | -146 | 31 | -54 | -16 | 139 | 430 | 424 | 363 | 265 | 1.037 |
| Profit before tax | 299 | 147 | -55 | -369 | -195 | -347 | -196 | 377 | 619 | 1.090 | 498 | 371 | 1.780 |
| Tax | 57 | -63 | -96 | 2 | -28 | -211 | -52 | 94 | 19 | 120 | -3 | 19 | 186 |
| Net profit | 242 | 210 | 41 | -370 | -167 | -136 | -144 | 282 | 600 | 970 | 502 | 353 | 1.593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.871 | 4.395 | 4.238 | 3.365 | 2.172 | 2.005 | 1.572 | 1.158 | 1.631 | 2.497 | 2.669 | 3.595 | 6.068 |
| Equity | 1.385 | 1.498 | 1.441 | 971 | 703 | 464 | 215 | 391 | 880 | 1.737 | 2.125 | 2.360 | 3.831 |
| Long-term debt | 2.700 | 2.700 | 2.700 | 2.300 | 1.320 | 1.320 | 1.320 | 520 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 786 | 197 | 97 | 94 | 149 | 221 | 38 | 247 | 750 | 759 | 545 | 1.235 | 2.237 |
| Total debt | 3.486 | 2.897 | 2.797 | 2.394 | 1.469 | 1.541 | 1.358 | 767 | 750 | 759 | 545 | 1.235 | 2.237 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|