| Revenue | DKK 406K | -54% |
| EBITDA | DKK 406K | -54% |
| Net profit | DKK 624K | -31% |
| Total assets | DKK 15,7M | +2% |
| Equity | DKK 11,7M | +6% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.711 | 2.327 | 1.995 | 5.243 | 3.507 | 3.844 | 7.960 | 5.603 | 3.070 | 365 | 317 | 875 | 406 |
| Staff expenses | -3.572 | -2.912 | -2.471 | -2.161 | -2.536 | -3.120 | -3.123 | -3.401 | -2.083 | -56 | -0 | -0 | -0 |
| EBITDA | 138 | -585 | -476 | 3.081 | 972 | 724 | 4.837 | 2.202 | 986 | 421 | 317 | 875 | 406 |
| Depreciation & amort. | -75 | -41 | -27 | -10 | -94 | -102 | -102 | -102 | -84 | -72 | -72 | -273 | -72 |
| EBIT | 63 | -626 | -504 | 3.071 | 878 | 622 | 4.735 | 2.100 | 903 | 348 | 245 | 602 | 334 |
| Net financials | -390 | -325 | -284 | -301 | -557 | -508 | -576 | -221 | -216 | 325 | 298 | 556 | 471 |
| Profit before tax | -327 | -951 | -787 | 2.770 | 321 | 114 | 4.159 | 1.879 | 687 | 673 | 543 | 1.159 | 805 |
| Tax | -82 | 208 | -0 | 45 | 74 | 29 | 916 | 417 | 161 | 149 | 120 | 255 | 181 |
| Net profit | -245 | -1.159 | -787 | 2.725 | 247 | 85 | 3.242 | 1.462 | 526 | 524 | 423 | 904 | 624 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.924 | 8.695 | 6.738 | 8.428 | 14.814 | 14.137 | 19.942 | 19.186 | 20.462 | 14.174 | 14.407 | 15.361 | 15.701 |
| Equity | 2.960 | 1.801 | 1.014 | 3.739 | 3.935 | 3.969 | 7.211 | 8.673 | 9.199 | 9.724 | 10.147 | 11.050 | 11.674 |
| Long-term debt | 0 | 0 | 0 | 0 | 4.943 | 4.715 | 4.486 | 8.528 | 8.057 | 3.789 | 3.537 | 3.294 | 3.052 |
| Short-term debt | 7.964 | 6.893 | 5.724 | 4.689 | 5.923 | 5.412 | 8.229 | 6.188 | 7.092 | 413 | 428 | 718 | 628 |
| Total debt | 7.964 | 6.893 | 5.724 | 4.689 | 10.866 | 10.127 | 12.715 | 14.716 | 15.149 | 4.203 | 3.964 | 4.012 | 3.680 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|