| Revenue | DKK 2,6M | -2043% |
| EBITDA | DKK 808K | +205% |
| Net profit | DKK 22,8M | +312% |
| Total assets | DKK 180,8M | -16% |
| Equity | DKK 169,1M | +16% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.330 | 1.228 | 858 | 2.042 | 1.774 | 511 | 2.938 | 1.353 | -103 | -114 | 1.188 | -133 | 2.583 |
| Staff expenses | -1.464 | -1.955 | -2.337 | -1.876 | -2.289 | -1.867 | -2.747 | -940 | -1.739 | -166 | -38 | -635 | -1.775 |
| EBITDA | -134 | -727 | -1.479 | 166 | -515 | -1.356 | 150 | 412 | -1.842 | -280 | 1.150 | -768 | 808 |
| Depreciation & amort. | -0 | -152 | -0 | -8 | -183 | -183 | -8 | -8 | -0 | -0 | -0 | -1.112 | -1.112 |
| EBIT | -134 | -880 | -1.479 | 157 | -698 | -1.539 | 141 | 404 | -1.842 | -280 | 1.150 | -1.880 | -304 |
| Net financials | -8.012 | -7.975 | 956 | 695 | 392 | 14.657 | 27.706 | 36.666 | 19.092 | 35.518 | -8.920 | -8.863 | 23.067 |
| Profit before tax | -7.847 | -8.855 | -523 | 853 | -306 | 13.117 | 27.847 | 37.070 | 17.250 | 35.238 | -7.770 | -10.743 | 22.762 |
| Tax | 149 | 304 | -936 | -418 | -0 | 1 | 83 | 86 | -105 | 19 | 233 | -0 | -1 |
| Net profit | -7.997 | -9.159 | 413 | 1.271 | -306 | 13.116 | 27.764 | 36.984 | 17.356 | 35.219 | -8.004 | -10.743 | 22.764 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.442 | 55.331 | 47.924 | 63.122 | 49.839 | 64.270 | 89.166 | 127.296 | 191.633 | 236.971 | 229.639 | 215.401 | 180.805 |
| Equity | 56.283 | 46.939 | 47.167 | 48.238 | 47.730 | 60.639 | 88.192 | 124.964 | 142.098 | 175.317 | 157.313 | 146.344 | 169.108 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.946 | 10.805 | 10.805 | 10.805 | 10.512 |
| Short-term debt | 169 | 8.392 | 758 | 14.884 | 2.109 | 3.631 | 960 | 2.319 | 17.590 | 50.830 | 61.521 | 58.252 | 1.185 |
| Total debt | 169 | 8.392 | 758 | 14.884 | 2.109 | 3.631 | 960 | 2.319 | 49.535 | 61.635 | 72.326 | 69.057 | 11.697 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 20.0% | 20.0% | 2005 | |
| Individual | 20.0% | 20.0% | 2005 |
| Person | Role here | Other companies |
|---|