| Revenue | DKK -522K | -3% |
| EBITDA | DKK -522K | +3% |
| Net profit | DKK 1,8M | -38% |
| Total assets | DKK 72,4M | +5% |
| Equity | DKK 62,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 286 | 191 | -452 | -60 | 111 | 84 | -16 | -307 | -417 | 7.046 | -540 | -522 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4 | 227 | 122 | -518 | -102 | 69 | 42 | -302 | -349 | -459 | 7.025 | -540 | -522 |
| Depreciation & amort. | -82 | -59 | -146 | -121 | -221 | -121 | -121 | -139 | -121 | -121 | -0 | -0 | -0 |
| EBIT | -78 | 169 | -24 | -639 | -323 | -52 | -79 | -441 | -470 | -580 | 7.025 | -540 | -522 |
| Net financials | 1.920 | 2.438 | 25.246 | 545 | 8.486 | 2.414 | -707 | 4.981 | 3.568 | 418 | -3.755 | 4.220 | 2.766 |
| Profit before tax | 1.841 | 2.606 | 25.194 | -343 | 7.592 | 2.362 | -786 | 4.540 | 3.098 | -162 | 3.270 | 3.680 | 2.244 |
| Tax | 210 | 153 | 301 | -69 | 289 | 499 | -197 | 984 | 682 | 947 | 651 | 820 | 482 |
| Net profit | 1.631 | 2.453 | 24.893 | -274 | 7.303 | 1.863 | -589 | 3.556 | 2.416 | -1.108 | 2.619 | 2.860 | 1.762 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.740 | 26.222 | 48.603 | 53.166 | 55.697 | 64.600 | 65.230 | 69.051 | 71.550 | 69.920 | 66.417 | 68.831 | 72.412 |
| Equity | 15.916 | 18.273 | 43.165 | 42.693 | 49.996 | 51.756 | 51.061 | 54.508 | 56.813 | 55.592 | 58.097 | 60.839 | 62.479 |
| Long-term debt | 4.652 | 4.606 | 4.974 | 4.884 | 4.465 | 4.417 | 4.369 | 4.318 | 4.269 | 4.108 | 0 | 0 | 0 |
| Short-term debt | 3.171 | 3.344 | 464 | 5.589 | 1.236 | 8.427 | 9.800 | 10.224 | 10.467 | 10.220 | 8.320 | 7.992 | 9.933 |
| Total debt | 7.824 | 7.949 | 5.438 | 10.473 | 5.701 | 12.845 | 14.169 | 14.543 | 14.736 | 14.328 | 8.320 | 7.992 | 9.933 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|