| Revenue | DKK 2,3M | +450% |
| EBITDA | DKK 2,3M | +512% |
| Net profit | DKK 7,3M | +69% |
| Total assets | DKK 42M | +1% |
| Equity | DKK 30,1M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -27 | -38 | 29 | 60 | -20 | -34 | -128 | -174 | 108 | 26 | 38 | 419 | 2.305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -50 | -50 | -50 | -50 | -50 |
| EBITDA | -31 | -27 | -38 | 29 | 60 | -20 | -34 | -128 | -187 | 58 | -24 | -13 | 368 | 2.255 |
| Depreciation & amort. | -0 | -0 | -26 | -62 | -62 | -62 | -41 | -41 | -125 | -146 | -146 | -327 | -394 | -332 |
| EBIT | -31 | -27 | -63 | -33 | -1 | -82 | -76 | -169 | -311 | -88 | -171 | -339 | -26 | 1.923 |
| Net financials | 584 | 676 | 50 | 1.985 | 484 | 3.934 | 771 | 13.517 | 1.385 | 2.561 | 2.683 | -1.289 | 4.338 | 5.513 |
| Profit before tax | 552 | 649 | -13 | 1.953 | 483 | 3.852 | 696 | 13.348 | 1.074 | 2.473 | 2.512 | -1.629 | 4.312 | 7.436 |
| Tax | 137 | 162 | 14 | 203 | -0 | 85 | 58 | -58 | 513 | 578 | 590 | -0 | -0 | 150 |
| Net profit | 415 | 487 | -27 | 1.750 | 483 | 3.767 | 637 | 13.407 | 561 | 1.895 | 1.922 | -1.629 | 4.312 | 7.285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.858 | 13.285 | 14.181 | 16.076 | 15.531 | 22.569 | 18.772 | 40.997 | 35.955 | 33.883 | 33.297 | 39.796 | 41.717 | 41.967 |
| Equity | 12.583 | 11.670 | 11.394 | 12.544 | 13.027 | 16.294 | 16.181 | 28.387 | 26.948 | 27.843 | 27.765 | 24.636 | 27.448 | 30.059 |
| Long-term debt | 0 | 0 | 2.400 | 2.400 | 2.400 | 6.175 | 2.400 | 2.400 | 5.355 | 5.413 | 5.413 | 14.918 | 13.888 | 11.592 |
| Short-term debt | 275 | 1.614 | 387 | 1.132 | 104 | 100 | 191 | 10.210 | 3.653 | 627 | 119 | 243 | 381 | 315 |
| Total debt | 275 | 1.614 | 2.787 | 3.532 | 2.504 | 6.275 | 2.591 | 12.610 | 9.007 | 6.041 | 5.532 | 15.160 | 14.269 | 11.907 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|