| Revenue | DKK -33K | — |
| EBITDA | DKK -33K | -2235% |
| Net profit | DKK -42K | -1078% |
| Total assets | DKK 853K | +61% |
| Equity | DKK 465K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 246 | 338 | 396 | 342 | 345 | 130 | 152 | 21 | 0 | -33 |
| Staff expenses | -100 | -56 | -50 | -45 | -19 | -120 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | 118 | 145 | 119 | 142 | 171 | 54 | -5 | -1 | -33 |
| Depreciation & amort. | -0 | -0 | -0 | -18 | -54 | -125 | -51 | -0 | -0 | -0 |
| EBIT | -10 | 118 | 145 | 101 | 88 | 46 | 3 | -5 | -1 | -33 |
| Net financials | 13 | 11 | -2 | -19 | -22 | 1 | -21 | 0 | -2 | -9 |
| Profit before tax | 2 | 129 | 143 | 81 | 65 | 46 | -18 | -5 | -4 | -42 |
| Tax | 1 | 33 | 36 | 18 | 14 | 19 | -5 | -0 | -0 | -0 |
| Net profit | 2 | 96 | 107 | 63 | 51 | 27 | -13 | -5 | -4 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 713 | 759 | 799 | 1.163 | 1.270 | 1.176 | 1.076 | 894 | 530 | 853 |
| Equity | 308 | 307 | 414 | 477 | 518 | 537 | 516 | 510 | 507 | 465 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 405 | 452 | 385 | 669 | 731 | 634 | 560 | 384 | 23 | 388 |
| Total debt | 405 | 452 | 385 | 669 | 731 | 634 | 560 | 384 | 23 | 388 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Vaabengaard Madsen | Audit | 0 companies |