| Revenue | DKK -92K | +50% |
| EBITDA | DKK -92K | -50% |
| Net profit | DKK 2,7M | +128% |
| Total assets | DKK 97,3M | +2% |
| Equity | DKK 97,2M | +2% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -64 | -104 | -43 | -42 | -44 | -75 | -57 | -109 | -37 | -71 | -71 | -61 | -92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -64 | -104 | 54 | -42 | -51 | -66 | -69 | -117 | -37 | -78 | -80 | -61 | -92 |
| Depreciation & amort. | -99 | -99 | 48 | -98 | -98 | 3 | -0 | -29 | -29 | -29 | -29 | -29 | -29 |
| EBIT | -163 | -203 | 5 | -140 | -149 | -69 | -69 | -146 | -67 | -108 | -109 | -90 | -121 |
| Net financials | 5.546 | 4.246 | 5.506 | 6.943 | 8.144 | 8.611 | 4.444 | 5.394 | 4.289 | 25.385 | -1.615 | -9.734 | 2.900 |
| Profit before tax | 5.383 | 4.043 | 5.512 | 6.802 | 7.995 | 8.541 | 4.375 | 5.247 | 4.223 | 25.277 | -1.724 | -9.825 | 2.779 |
| Tax | -15 | -46 | 38 | 78 | -20 | 7 | 4 | -28 | -6 | 36 | -3 | 34 | 30 |
| Net profit | 5.398 | 4.089 | 5.474 | 6.724 | 8.015 | 8.535 | 4.370 | 5.275 | 4.229 | 25.241 | -1.722 | -9.859 | 2.748 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.033 | 43.417 | 48.378 | 54.107 | 61.520 | 69.264 | 75.194 | 79.134 | 96.232 | 119.606 | 105.769 | 95.436 | 97.300 |
| Equity | 40.018 | 43.406 | 48.368 | 54.092 | 61.452 | 69.102 | 75.156 | 79.079 | 96.085 | 119.567 | 105.730 | 95.370 | 97.244 |
| Long-term debt | 115 | 161 | 90 | 7 | 27 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16 | 11 | 11 | 15 | 67 | 162 | 38 | 55 | 147 | 39 | 39 | 66 | 56 |
| Total debt | 16 | 11 | 11 | 15 | 67 | 162 | 38 | 55 | 147 | 39 | 39 | 66 | 56 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|