| Revenue | DKK -1,1M | -7% |
| EBITDA | DKK -1,8M | -45% |
| Net profit | DKK 105K | -100% |
| Total assets | DKK 442,4M | +5% |
| Equity | DKK 303,4M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 666 | 680 | 642 | 0 | -786 | -1.281 | -1.100 | -1.439 | -2.092 | -1.376 | -1.215 | -1.223 | -1.133 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -642 |
| EBITDA | 178 | 63 | -689 | -2.472 | -906 | -1.281 | -1.100 | 2.410 | -1.100 | -1.439 | -2.047 | -1.223 | -1.776 |
| Depreciation & amort. | -50 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 128 | 13 | -689 | -2.472 | -906 | -1.281 | -1.100 | 2.410 | -1.100 | -1.439 | -2.047 | -1.223 | -1.776 |
| Net financials | 4.174 | 42.386 | 66.754 | 57.514 | 47.380 | 95.232 | -25.257 | 84.765 | 82.128 | -151.658 | -115.452 | 31.239 | 2.172 |
| Profit before tax | 4.302 | 42.399 | 66.064 | 55.042 | 46.473 | 93.951 | -26.904 | 87.175 | 80.036 | -153.035 | -117.499 | 30.016 | 396 |
| Tax | 1.491 | 3.080 | 4.243 | 4.650 | 2.830 | 1.025 | -10.552 | 20.036 | 21.667 | -46.461 | -0 | -304 | 291 |
| Net profit | 2.812 | 39.318 | 61.821 | 50.392 | 43.643 | 92.926 | -16.352 | 67.139 | 58.369 | -106.574 | -117.499 | 30.320 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 193.953 | 231.733 | 300.328 | 366.089 | 403.941 | 490.388 | 532.172 | 620.276 | 726.998 | 628.049 | 446.588 | 422.666 | 442.416 |
| Equity | 182.799 | 217.123 | 272.950 | 317.342 | 354.985 | 437.911 | 406.558 | 461.698 | 510.066 | 403.492 | 285.993 | 311.313 | 303.418 |
| Long-term debt | 0 | 0 | 7.188 | 7.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.154 | 14.610 | 20.190 | 41.464 | 48.043 | 52.433 | 125.613 | 158.579 | 216.932 | 224.557 | 160.595 | 111.352 | 138.998 |
| Total debt | 11.154 | 14.610 | 27.378 | 48.702 | 48.043 | 52.433 | 125.613 | 158.579 | 216.932 | 224.557 | 160.595 | 111.352 | 138.998 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|