| Revenue | DKK 3,5M | -44% |
| EBITDA | DKK 1,7M | -61% |
| Net profit | DKK 2,4M | -53% |
| Total assets | DKK 38,7M | +2% |
| Equity | DKK 31,6M | +8% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.665 | 16.616 | 15.194 | 16.271 | 5.225 | 5.522 | 1.995 | 8.132 | 6.548 | 2.358 | 3.912 | 6.361 | 3.543 |
| Staff expenses | -1.162 | -1.334 | -1.256 | -1.407 | -1.351 | -1.607 | -1.801 | -2.637 | -1.646 | -1.685 | -1.967 | -1.933 | -1.799 |
| EBITDA | 1.785 | 1.200 | 923 | 1.819 | 3.875 | 3.915 | 194 | 5.495 | 4.902 | 673 | 1.945 | 4.428 | 1.744 |
| Depreciation & amort. | 19 | -0 | -0 | -0 | -0 | -100 | -0 | -45 | -61 | -64 | -64 | -63 | -53 |
| EBIT | 1.766 | 1.200 | 923 | 1.819 | 3.875 | 3.815 | 194 | 5.450 | 4.842 | 609 | 1.880 | 4.365 | 1.691 |
| Net financials | 153 | 700 | 696 | 270 | 304 | 787 | 1.127 | 921 | 1.926 | 2.153 | 738 | 2.059 | 1.435 |
| Profit before tax | 1.602 | 1.901 | 1.619 | 2.088 | 4.179 | 4.602 | 1.321 | 6.371 | 6.767 | 2.762 | 2.619 | 6.424 | 3.126 |
| Tax | 387 | 427 | 204 | 423 | 866 | 843 | 81 | 1.273 | 1.279 | 469 | 508 | 1.247 | 684 |
| Net profit | 1.215 | 1.474 | 1.416 | 1.665 | 3.313 | 3.758 | 1.240 | 5.098 | 5.488 | 2.293 | 2.110 | 5.177 | 2.442 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.968 | 5.136 | 5.707 | 6.526 | 9.933 | 13.192 | 13.228 | 17.251 | 25.852 | 26.528 | 34.430 | 37.769 | 38.681 |
| Equity | -422 | 1.052 | 2.467 | 3.682 | 6.545 | 9.854 | 10.644 | 15.291 | 20.227 | 21.845 | 23.956 | 29.133 | 31.575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.390 | 4.085 | 3.220 | 2.647 | 3.120 | 2.985 | 2.254 | 1.597 | 5.215 | 4.206 | 9.583 | 7.861 | 6.290 |
| Total debt | 5.390 | 4.085 | 3.220 | 2.647 | 3.120 | 2.985 | 2.254 | 1.597 | 5.215 | 4.206 | 9.583 | 7.861 | 6.290 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 |
| Person | Role here | Other companies |
|---|