| Revenue | DKK 754K | -10% |
| EBITDA | DKK 34K | -70% |
| Net profit | DKK -134K | -119% |
| Total assets | DKK 3,6M | +42% |
| Equity | DKK 1,7M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -116 | -0 | -62 | 2 | -65 | -41 | -29 | -40 | -33 | -34 | 990 | 836 | 754 |
| Staff expenses | -28 | -24 | -39 | -37 | -26 | -28 | -28 | -28 | -28 | -26 | -756 | -724 | -699 |
| EBITDA | -145 | -24 | -101 | -35 | -91 | -69 | -57 | -68 | -61 | -60 | 234 | 112 | 34 |
| Depreciation & amort. | -179 | -167 | -167 | -57 | -57 | -57 | -0 | -0 | -0 | -157 | -0 | -0 | -16 |
| EBIT | -324 | -191 | -268 | -92 | -149 | -126 | -57 | -68 | -61 | -217 | 234 | 112 | 18 |
| Net financials | 997 | 217 | 333 | 645 | 123 | 382 | -477 | -10 | 339 | 421 | -236 | 719 | -169 |
| Profit before tax | 778 | 25 | 65 | 553 | -26 | 255 | -534 | -78 | 277 | 204 | -2 | 831 | -151 |
| Tax | 52 | -14 | -25 | -15 | -47 | 20 | -108 | 3 | -25 | -71 | -29 | 123 | -17 |
| Net profit | 726 | 39 | 90 | 568 | 21 | 236 | -426 | -82 | 302 | 274 | 28 | 708 | -134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.194 | 5.593 | 5.578 | 3.894 | 3.442 | 2.992 | 1.998 | 1.535 | 2.992 | 3.539 | 3.037 | 2.540 | 3.596 |
| Equity | 4.231 | 3.770 | 3.762 | 3.579 | 3.175 | 2.761 | 1.885 | 1.513 | 1.760 | 1.978 | 1.786 | 1.874 | 1.679 |
| Long-term debt | 1.658 | 1.654 | 1.620 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 305 | 169 | 197 | 315 | 266 | 231 | 113 | 22 | 1.232 | 1.561 | 1.252 | 666 | 1.917 |
| Total debt | 1.963 | 1.823 | 1.816 | 315 | 266 | 231 | 113 | 22 | 1.232 | 1.561 | 1.252 | 666 | 1.917 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|