| Revenue | DKK 690K | -196% |
| EBITDA | DKK 688K | +184% |
| Net profit | DKK 3M | +103% |
| Total assets | DKK 23,4M | +18% |
| Equity | DKK 19,8M | +17% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 233 | -322 | — | 103 | 472 | 403 | 155 | 782 | 684 | -89 | 281 | -239 | -720 | 690 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -2 | -2 | -0 | -0 | -0 | -0 | -2 |
| EBITDA | 51 | -986 | 0 | 68 | 282 | 294 | -70 | 583 | 857 | -228 | 221 | -279 | -822 | 688 |
| Depreciation & amort. | 134 | -97 | -0 | -97 | -97 | -97 | -97 | -97 | -51 | -51 | -51 | -51 | -51 | -65 |
| EBIT | -83 | -1.082 | 0 | -28 | 185 | 197 | -166 | 487 | 807 | -278 | 170 | -330 | -873 | 623 |
| Net financials | -91 | -399 | 0 | 707 | 740 | 206 | 421 | 1.678 | 903 | 2.302 | 2.120 | -2.727 | 2.742 | 3.190 |
| Profit before tax | -136 | -1.323 | 0 | 679 | 925 | 403 | 254 | 2.165 | 1.709 | 2.024 | 2.290 | -3.057 | 1.869 | 3.813 |
| Tax | 19 | -272 | -0 | 25 | 77 | 30 | 65 | 55 | 238 | 595 | 523 | -655 | 415 | 863 |
| Net profit | -155 | -1.051 | 0 | 654 | 849 | 372 | 189 | 2.110 | 1.471 | 1.429 | 1.766 | -2.402 | 1.454 | 2.950 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.850 | 11.026 | 0 | 11.066 | 12.141 | 11.877 | 12.567 | 15.265 | 15.232 | 18.637 | 20.126 | 17.207 | 19.761 | 23.350 |
| Equity | 8.094 | 9.048 | 0 | 9.954 | 10.704 | 10.975 | 11.061 | 13.171 | 14.642 | 16.071 | 17.837 | 15.435 | 16.889 | 19.840 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.756 | -1.978 | 0 | 1.113 | 1.437 | 902 | 1.506 | 2.094 | 590 | 2.567 | 2.289 | 1.772 | 2.872 | 3.510 |
| Total debt | 2.756 | -1.978 | 0 | 1.113 | 1.437 | 902 | 1.506 | 2.094 | 590 | 2.567 | 2.289 | 1.772 | 2.872 | 3.510 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Bergøe | Audit | 0 companies |