| Revenue | DKK 200K | +90% |
| EBITDA | DKK 850K | +711% |
| Net profit | DKK 901K | +47% |
| Total assets | DKK 55,6M | +3% |
| Equity | DKK 6,9M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 320 | 238 | 284 | — | 428 | 233 | 454 | 468 | 490 | -464 | 136 | 105 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 320 | 238 | 284 | 243 | 428 | 233 | 454 | 5.523 | 490 | 1.036 | -864 | 105 | 850 |
| Depreciation & amort. | 283 | 283 | -283 | -283 | -283 | -283 | -283 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 37 | -45 | 1 | -40 | 145 | -50 | 171 | 5.512 | 490 | 1.036 | -864 | 105 | 850 |
| Net financials | 126 | 1.614 | 64 | 185 | 208 | -3.632 | 12 | -6.541 | 1.257 | 1.848 | 1.414 | 511 | 174 |
| Profit before tax | 163 | 1.569 | 66 | 145 | 353 | -3.682 | 183 | -1.029 | 1.747 | 2.884 | 551 | 616 | 1.024 |
| Tax | -51 | 30 | -49 | 14 | -16 | -73 | -0 | 815 | 119 | 336 | -76 | 3 | 123 |
| Net profit | 215 | 1.539 | 115 | 132 | 369 | -3.609 | 183 | -1.843 | 1.628 | 2.548 | 627 | 613 | 901 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.329 | 17.704 | 20.562 | 20.619 | 22.466 | 20.422 | 20.057 | 20.665 | 32.069 | 34.595 | 49.574 | 54.099 | 55.601 |
| Equity | 3.728 | 5.267 | 5.381 | 5.513 | 5.882 | 2.273 | 2.456 | 613 | 2.241 | 4.789 | 5.416 | 6.028 | 6.929 |
| Long-term debt | 7.790 | 7.657 | 14.198 | 14.009 | 13.790 | 15.082 | 14.835 | 16.914 | 27.767 | 27.647 | 40.744 | 45.631 | 37.708 |
| Short-term debt | 4.811 | 4.780 | 983 | 1.096 | 2.794 | 3.067 | 2.765 | 3.099 | 1.905 | 1.666 | 2.998 | 2.020 | 10.422 |
| Total debt | 12.601 | 12.437 | 15.181 | 15.106 | 16.584 | 18.149 | 17.601 | 20.013 | 29.672 | 29.314 | 43.742 | 47.652 | 48.130 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2004 | |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2004 |
| Person | Role here | Other companies |
|---|