| Revenue | DKK -38K | -115% |
| EBITDA | DKK -333K | -270% |
| Net profit | DKK 2,5M | +26% |
| Total assets | DKK 21,5M | +12% |
| Equity | DKK 21,4M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 | -8 | 29 | -2 | 21 | -70 | -47 | -12 | 232 | -18 | -29 | 255 | -38 |
| Staff expenses | -50 | -80 | -110 | -152 | -160 | -160 | -163 | -192 | -187 | -126 | -51 | -52 | -231 |
| EBITDA | -28 | -88 | -82 | -154 | -139 | -230 | -243 | -204 | 45 | -145 | -80 | 195 | -333 |
| Depreciation & amort. | -162 | -203 | -184 | -149 | -174 | -174 | -109 | -200 | -175 | -175 | -175 | -105 | -105 |
| EBIT | -190 | -291 | -265 | -303 | -313 | -404 | -352 | -404 | -130 | -319 | -255 | 90 | -438 |
| Net financials | 898 | 941 | 2.445 | 1.454 | 1.262 | 1.288 | 1.054 | 1.653 | 1.579 | 2.459 | 1.598 | 1.863 | 2.902 |
| Profit before tax | 768 | 650 | 2.180 | 1.152 | 948 | 884 | 702 | 1.249 | 1.449 | 2.140 | 1.343 | 1.953 | 2.464 |
| Tax | 30 | -55 | -28 | -47 | -52 | 36 | 184 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 738 | 704 | 2.208 | 1.199 | 1.001 | 848 | 518 | 1.249 | 1.449 | 2.140 | 1.343 | 1.953 | 2.464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.348 | 9.944 | 11.736 | 12.438 | 13.337 | 13.536 | 14.327 | 14.378 | 15.047 | 17.046 | 16.853 | 19.105 | 21.453 |
| Equity | 9.293 | 9.901 | 11.686 | 12.385 | 13.285 | 13.483 | 14.273 | 14.322 | 14.971 | 16.998 | 16.827 | 19.073 | 21.415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 43 | 50 | 53 | 53 | 53 | 54 | 56 | 76 | 48 | 26 | 32 | 38 |
| Total debt | 54 | 43 | 50 | 53 | 53 | 53 | 54 | 56 | 76 | 48 | 26 | 32 | 38 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|