| Revenue | DKK 105K | -23% |
| EBITDA | DKK 105K | -23% |
| Net profit | DKK 50K | +125% |
| Total assets | DKK 1,9M | +1% |
| Equity | DKK 549K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 370 | 336 | 464 | 280 | 251 | 231 | 300 | 314 | 342 | 182 | 245 | 135 | 105 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | 320 | 405 | 233 | 222 | 172 | 184 | 264 | 294 | 182 | 245 | 135 | 105 |
| Depreciation & amort. | -184 | -139 | -154 | -148 | -108 | -88 | -96 | -178 | -104 | -63 | -33 | -33 | -0 |
| EBIT | -110 | 182 | 251 | 86 | 114 | 84 | 88 | 86 | 190 | 119 | 211 | 102 | 105 |
| Net financials | -158 | -211 | -31 | 120 | -1 | -54 | -44 | 72 | -37 | -30 | -29 | -224 | -40 |
| Profit before tax | -268 | -29 | 220 | 206 | 113 | 30 | 44 | 158 | 153 | 89 | 182 | -122 | 64 |
| Tax | -5 | -31 | 31 | 17 | 17 | 10 | 9 | 84 | 31 | 11 | 47 | 80 | 14 |
| Net profit | -263 | 2 | 188 | 189 | 96 | 20 | 36 | 73 | 121 | 78 | 136 | -201 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.015 | 1.780 | 1.689 | 1.791 | 1.626 | 2.568 | 2.655 | 2.533 | 2.466 | 2.126 | 2.252 | 1.910 | 1.925 |
| Equity | -91 | -89 | 99 | 288 | 351 | 383 | 412 | 368 | 486 | 564 | 700 | 499 | 549 |
| Long-term debt | 1.030 | 1.060 | 900 | 891 | 825 | 1.305 | 1.234 | 1.175 | 1.119 | 1.062 | 1.006 | 958 | 924 |
| Short-term debt | 1.128 | 893 | 767 | 688 | 529 | 950 | 1.009 | 989 | 861 | 499 | 513 | 453 | 452 |
| Total debt | 2.158 | 1.953 | 1.667 | 1.579 | 1.354 | 2.255 | 2.243 | 2.164 | 1.980 | 1.561 | 1.519 | 1.411 | 1.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO | Founder | 2003 | — | — |
| Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Overgaard Schrøder Wagner | Founder | 0 companies |
| Revisionsfirmaet Sjølin & Rasmussen I/S | Audit | 0 companies |