| Revenue | — | — |
| EBITDA | DKK 3,8M | +90% |
| Net profit | DKK 3,4M | +112% |
| Total assets | DKK 19,3M | +6% |
| Equity | DKK 10M | +50% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | -42 | -32 | -33 | -65 | -37 | -49 | -40 | -27 | -31 | -24 | — | 1.998 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -38 | -42 | -32 | -33 | -65 | -37 | -49 | -119 | -27 | -31 | -24 | 2.046 | 1.998 | 3.806 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -315 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | -42 | -32 | -33 | -380 | -37 | -49 | -119 | -27 | -31 | -24 | 2.046 | 1.998 | 3.806 |
| Net financials | -4.013 | 1.583 | 2.346 | 947 | -159 | 196 | 335 | -1.125 | -2.857 | -690 | 21 | 1.549 | 1.480 | 3.399 |
| Profit before tax | -4.051 | 1.541 | 2.314 | 914 | -540 | 159 | 286 | -1.244 | -2.884 | -720 | -3 | 1.528 | 1.454 | 3.294 |
| Tax | -179 | 423 | 548 | 309 | 126 | -0 | -12 | -135 | 39 | 27 | 48 | -119 | -163 | -136 |
| Net profit | -3.872 | 1.118 | 1.766 | 606 | -665 | 159 | 298 | -1.109 | -2.923 | -747 | -51 | 1.647 | 1.616 | 3.430 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.846 | 7.056 | 9.201 | 9.452 | 9.039 | 8.993 | 9.353 | 7.908 | 4.771 | 10.508 | 12.768 | 15.949 | 18.180 | 19.302 |
| Equity | 5.754 | 6.872 | 8.638 | 9.144 | 8.536 | 8.591 | 8.889 | 7.675 | 4.644 | 3.786 | 3.622 | 5.154 | 6.653 | 9.961 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.614 | 8.141 | 5.503 | 8.567 | 5.328 |
| Short-term debt | 92 | 184 | 563 | 307 | 503 | 401 | 463 | 233 | 127 | 108 | 1.005 | 5.292 | 2.960 | 4.013 |
| Total debt | 92 | 184 | 563 | 307 | 503 | 401 | 463 | 233 | 127 | 6.722 | 9.146 | 10.795 | 11.527 | 9.341 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|