| Revenue | DKK 205K | +70% |
| EBITDA | DKK -2,6M | -2237% |
| Net profit | DKK -1,9M | -808% |
| Total assets | DKK 7,8M | -21% |
| Equity | DKK 6,5M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 36 | 79 | 148 | 119 | 149 | 220 | 157 | 117 | 22 | 124 | 121 | 205 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | 36 | 79 | 148 | 118 | 149 | 220 | 157 | 117 | 22 | 124 | 121 | -2.585 |
| Depreciation & amort. | 25 | -23 | -25 | -57 | -58 | -58 | -50 | -24 | -91 | -91 | -91 | -94 | -30 |
| EBIT | 14 | 13 | 54 | 91 | 60 | 91 | 170 | 132 | 26 | -69 | 33 | 27 | -2.615 |
| Net financials | 262 | 241 | 364 | 341 | 266 | 444 | 152 | 33 | 242 | 979 | 738 | 260 | 760 |
| Profit before tax | 277 | 275 | 419 | 432 | 326 | 535 | 322 | 165 | 268 | 910 | 771 | 287 | -1.855 |
| Tax | 1 | 11 | 1 | 10 | 47 | 12 | 23 | 28 | 29 | 14 | 4 | 17 | 53 |
| Net profit | 275 | 265 | 418 | 422 | 279 | 523 | 299 | 137 | 239 | 896 | 767 | 270 | -1.909 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.662 | 8.097 | 9.459 | 8.681 | 9.021 | 7.661 | 7.755 | 7.872 | 8.020 | 8.923 | 9.601 | 9.899 | 7.820 |
| Equity | 4.311 | 4.528 | 4.896 | 5.269 | 5.497 | 5.968 | 6.215 | 6.298 | 6.482 | 7.377 | 8.145 | 8.414 | 6.506 |
| Long-term debt | 0 | 0 | 628 | 1.264 | 1.264 | 1.263 | 1.259 | 1.257 | 1.257 | 1.255 | 1.256 | 1.238 | 1.221 |
| Short-term debt | 3.344 | 3.562 | 3.917 | 2.138 | 2.245 | 421 | 266 | 295 | 279 | 290 | 200 | 246 | 92 |
| Total debt | 3.344 | 3.562 | 4.544 | 3.402 | 3.509 | 1.684 | 1.525 | 1.552 | 1.536 | 1.546 | 1.456 | 1.484 | 1.313 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|