| Revenue | DKK -92K | -114% |
| EBITDA | DKK -141K | -122% |
| Net profit | DKK 380K | -39% |
| Total assets | DKK 4,7M | +35% |
| Equity | DKK 3,2M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 840 | 574 | 415 | 351 | 179 | 610 | 468 | 587 | 319 | 901 | 590 | 663 | -92 |
| Staff expenses | -195 | -232 | -121 | -120 | -188 | -204 | -261 | -233 | -233 | -280 | -353 | -22 | -49 |
| EBITDA | 645 | 342 | 294 | 231 | -9 | 406 | 207 | 354 | 85 | 621 | 237 | 640 | -141 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -5 | -13 | -22 | -33 | -34 | -40 | -27 | -23 |
| EBIT | 645 | 342 | 294 | 231 | -13 | 401 | 194 | 332 | 53 | 587 | 197 | 613 | -164 |
| Net financials | -206 | 63 | -161 | -110 | -43 | -7 | 81 | -88 | 384 | -490 | 333 | 193 | 657 |
| Profit before tax | 439 | 406 | 134 | 138 | -57 | 394 | 276 | 244 | 437 | 97 | 530 | 806 | 493 |
| Tax | 110 | 102 | 35 | 29 | -12 | 87 | 61 | 54 | 97 | 3 | 137 | 179 | 112 |
| Net profit | 329 | 304 | 99 | 108 | -44 | 307 | 215 | 190 | 340 | 95 | 393 | 627 | 380 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 948 | 1.350 | 1.316 | 1.297 | 1.217 | 1.624 | 1.620 | 1.747 | 2.090 | 2.120 | 2.502 | 3.474 | 4.699 |
| Equity | 837 | 1.092 | 1.142 | 1.200 | 1.105 | 1.361 | 1.522 | 1.658 | 1.943 | 1.981 | 2.317 | 2.886 | 3.205 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 112 | 258 | 174 | 97 | 111 | 264 | 98 | 86 | 145 | 138 | 185 | 588 | 1.494 |
| Total debt | 112 | 258 | 174 | 97 | 111 | 264 | 98 | 86 | 145 | 138 | 185 | 588 | 1.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Carsten Sortsø | Audit | 0 companies |