| Revenue | DKK -223K | +29% |
| EBITDA | DKK -345K | -17% |
| Net profit | DKK 5,4M | +73% |
| Total assets | DKK 50,7M | +13% |
| Equity | DKK 49,2M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | 46 | -72 | 38 | 56 | 47 | 63 | -443 | -51 | -1.054 | -137 | -173 | -223 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -353 | -476 | -429 | -419 | -122 | -122 |
| EBITDA | 47 | 46 | -72 | 38 | 56 | 47 | 63 | -797 | -1.018 | -1.483 | -557 | -295 | -345 |
| Depreciation & amort. | -57 | -9 | -13 | -13 | -14 | -15 | -15 | -42 | -32 | -0 | -0 | -0 | -0 |
| EBIT | -10 | 37 | -85 | 25 | 41 | 32 | 48 | -839 | -1.050 | -1.483 | -557 | -295 | -345 |
| Net financials | 1.725 | 2.547 | 2.888 | 3.733 | 1.651 | 1.045 | 1.644 | 2.877 | 5.202 | 33.323 | -6.233 | 4.866 | 6.694 |
| Profit before tax | 1.715 | 2.583 | 2.803 | 3.757 | 1.692 | 1.077 | 1.691 | 2.038 | 4.152 | 31.840 | -6.790 | 4.571 | 6.348 |
| Tax | 6 | 34 | 54 | 70 | 72 | 64 | -24 | -54 | -47 | 182 | -1.525 | 1.445 | 930 |
| Net profit | 1.709 | 2.549 | 2.749 | 3.687 | 1.620 | 1.013 | 1.715 | 2.092 | 4.200 | 31.658 | -5.265 | 3.126 | 5.418 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.179 | 14.564 | 17.109 | 20.385 | 21.195 | 21.847 | 23.690 | 25.912 | 30.737 | 60.727 | 42.096 | 44.709 | 50.686 |
| Equity | 10.325 | 12.693 | 14.987 | 18.184 | 19.292 | 20.189 | 21.782 | 23.768 | 27.948 | 59.306 | 42.041 | 44.667 | 49.185 |
| Long-term debt | 1.572 | 1.572 | 1.572 | 1.572 | 1.572 | 1.572 | 1.572 | 1.572 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 283 | 300 | 550 | 630 | 331 | 85 | 336 | 564 | 2.786 | 1.422 | 55 | 42 | 1.500 |
| Total debt | 1.855 | 1.872 | 2.122 | 2.201 | 1.903 | 1.657 | 1.908 | 2.136 | 2.786 | 1.422 | 55 | 42 | 1.500 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|