| Revenue | DKK 2,8M | +65% |
| EBITDA | DKK 2,8M | +65% |
| Net profit | DKK 1,7M | +2218% |
| Total assets | DKK 31,7M | -10% |
| Equity | DKK 16,2M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 581 | 764 | 1.138 | 1.040 | 1.690 | 1.634 | 1.651 | 2.971 | 1.687 | 1.410 | 1.676 | 1.670 | 2.753 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 581 | 764 | 1.138 | 1.040 | 1.690 | 1.634 | 1.651 | 2.971 | 1.687 | 1.410 | 1.676 | 1.670 | 2.753 |
| Depreciation & amort. | -189 | -211 | -352 | -424 | -498 | -542 | -543 | -517 | -540 | -573 | -583 | -616 | -602 |
| EBIT | 391 | 553 | 786 | 616 | 1.192 | 1.092 | 1.108 | 2.454 | 1.147 | 837 | 1.093 | 1.054 | 2.151 |
| Net financials | 777 | 648 | 868 | -130 | 213 | 860 | 348 | -209 | -659 | -663 | 2.948 | -798 | -69 |
| Profit before tax | 1.168 | 1.201 | 1.654 | 486 | 1.405 | 1.952 | 1.456 | 2.245 | 488 | 174 | 4.041 | 256 | 2.082 |
| Tax | 73 | 109 | 190 | 117 | 258 | 176 | 227 | 557 | 288 | 198 | 359 | 182 | 372 |
| Net profit | 1.095 | 1.091 | 1.464 | 369 | 1.147 | 1.776 | 1.230 | 1.688 | 200 | -24 | 3.681 | 74 | 1.709 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.381 | 18.686 | 22.178 | 28.398 | 25.997 | 26.867 | 25.424 | 24.913 | 26.105 | 31.651 | 34.439 | 35.265 | 31.716 |
| Equity | 3.104 | 4.099 | 5.465 | 5.734 | 6.780 | 8.453 | 9.577 | 11.157 | 11.246 | 11.109 | 14.676 | 14.632 | 16.219 |
| Long-term debt | 6.348 | 12.995 | 10.899 | 14.184 | 14.413 | 13.889 | 13.108 | 12.169 | 12.659 | 17.544 | 12.770 | 14.612 | 10.261 |
| Short-term debt | 1.929 | 1.592 | 5.815 | 8.480 | 4.804 | 4.525 | 2.739 | 1.588 | 2.201 | 2.998 | 6.992 | 6.021 | 5.084 |
| Total debt | 8.277 | 14.587 | 16.714 | 22.664 | 19.217 | 18.414 | 15.848 | 13.756 | 14.859 | 20.542 | 19.763 | 20.633 | 15.344 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|