| Revenue | — | — |
| EBITDA | DKK 2,5M | -52% |
| Net profit | DKK 5,5M | -7% |
| Total assets | DKK 41,4M | +15% |
| Equity | DKK 39,8M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 392 | -1.093 | -1.327 | -1.318 | -1.893 | 2.226 | — | — | 214 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -50 |
| EBITDA | 607 | -1.188 | 1.534 | 1.530 | 2.103 | 2.441 | 2.583 | 2.703 | 214 | 2.542 | 3.532 | 5.123 | 2.481 |
| Depreciation & amort. | 61 | -61 | -61 | -61 | -61 | -1.061 | -561 | -561 | -61 | -61 | -61 | -61 | -61 |
| EBIT | 546 | -1.249 | 1.473 | 1.469 | 2.042 | 1.380 | 2.023 | 2.142 | 153 | 2.481 | 3.471 | 5.062 | 2.420 |
| Net financials | -195 | -282 | 455 | 454 | -2 | 194 | 2.434 | 2.760 | 2.440 | 4.648 | 2.568 | 5.923 | 6.182 |
| Profit before tax | 351 | -1.500 | 1.928 | 1.923 | 2.041 | 1.574 | 2.088 | 2.421 | 2.593 | 4.822 | 2.755 | 6.069 | 6.330 |
| Tax | 40 | -130 | 160 | 285 | 34 | -169 | 34 | 79 | 76 | 537 | -129 | 237 | 878 |
| Net profit | 311 | -1.371 | 1.768 | 1.638 | 2.007 | 1.743 | 2.054 | 2.342 | 2.517 | 4.285 | 2.884 | 5.833 | 5.452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.831 | 8.604 | 10.971 | 12.018 | 13.790 | 15.205 | 18.911 | 19.787 | 23.077 | 27.816 | 28.912 | 36.005 | 41.357 |
| Equity | 7.141 | 8.415 | 10.087 | 11.626 | 13.534 | 15.175 | 17.126 | 19.362 | 21.771 | 25.946 | 28.717 | 34.435 | 39.769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 651 | -85 | 731 | 196 | 28 | 29 | 1.785 | 425 | 1.306 | 1.871 | 195 | 1.570 | 1.588 |
| Total debt | 651 | -85 | 731 | 196 | 28 | 29 | 1.785 | 425 | 1.306 | 1.871 | 195 | 1.570 | 1.588 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|