| Revenue | DKK 13K | -134% |
| EBITDA | DKK -34K | +46% |
| Net profit | DKK 101K | -58% |
| Total assets | DKK 1,4M | -12% |
| Equity | DKK 1,2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 325 | -108 | 176 | 154 | 210 | -63 | -61 | 79 | 399 | 272 | -36 | -38 | 13 |
| Staff expenses | -25 | -50 | -156 | -145 | -145 | -69 | -39 | -116 | -282 | -452 | -67 | -25 | -47 |
| EBITDA | 300 | -158 | 20 | 9 | 65 | -133 | -100 | -38 | 118 | -180 | -103 | -63 | -34 |
| Depreciation & amort. | -19 | -19 | -15 | -12 | -12 | -12 | -12 | -6 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 281 | -177 | 5 | -3 | 53 | -145 | -112 | -43 | 116 | -180 | -103 | -63 | -34 |
| Net financials | 225 | 280 | 92 | 374 | -197 | 244 | -49 | 399 | 244 | 343 | -287 | 269 | 162 |
| Profit before tax | 507 | 103 | 97 | 371 | -143 | 100 | -161 | 355 | 360 | 163 | -390 | 206 | 129 |
| Tax | 132 | 28 | 26 | 79 | -30 | 24 | -35 | 92 | 79 | 36 | 1 | -35 | 28 |
| Net profit | 374 | 75 | 71 | 292 | -113 | 75 | -126 | 263 | 280 | 127 | -391 | 241 | 101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.750 | 1.699 | 1.697 | 2.044 | 1.746 | 1.636 | 1.395 | 1.625 | 1.863 | 1.950 | 1.436 | 1.560 | 1.367 |
| Equity | 1.408 | 1.392 | 1.464 | 1.656 | 1.442 | 1.414 | 1.182 | 1.337 | 1.507 | 1.521 | 1.016 | 1.257 | 1.236 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 342 | 307 | 233 | 388 | 304 | 223 | 213 | 288 | 356 | 429 | 420 | 303 | 131 |
| Total debt | 342 | 307 | 233 | 388 | 304 | 223 | 213 | 288 | 356 | 429 | 420 | 303 | 131 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|