| Revenue | DKK -437K | -7% |
| EBITDA | DKK -806K | +3% |
| Net profit | DKK 2,7M | -32% |
| Total assets | DKK 113,7M | +0% |
| Equity | DKK 100M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -188 | -209 | -292 | -485 | -408 | -275 | -301 | -244 | -294 | -389 | -1.362 | -467 | -437 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -412 | -368 | -370 |
| EBITDA | -188 | -209 | -292 | -485 | -408 | -275 | -301 | -244 | -294 | -389 | -1.774 | -835 | -806 |
| Depreciation & amort. | -42 | -43 | -43 | -43 | -43 | -43 | -43 | -114 | -0 | -0 | -0 | -0 | -7 |
| EBIT | -230 | -252 | -335 | -528 | -451 | -318 | -344 | -359 | -294 | -389 | -1.774 | -835 | -814 |
| Net financials | 3.700 | 5.619 | 6.392 | 15.850 | 7.002 | 4.129 | -2.827 | 17.605 | 23.285 | 10.580 | 8.632 | 6.127 | 4.766 |
| Profit before tax | 3.470 | 5.367 | 6.057 | 15.322 | 6.551 | 3.811 | -3.171 | 17.246 | 22.990 | 10.191 | 6.858 | 5.292 | 3.952 |
| Tax | 307 | 473 | 1.415 | 3.240 | 297 | 298 | -1.227 | 1.558 | 1.894 | 1.209 | -2.211 | 1.297 | 1.228 |
| Net profit | 3.164 | 4.894 | 4.642 | 12.082 | 6.254 | 3.514 | -1.944 | 15.688 | 21.097 | 8.982 | 9.069 | 3.995 | 2.724 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.478 | 54.696 | 76.835 | 84.956 | 102.253 | 95.103 | 91.217 | 109.462 | 108.032 | 116.613 | 108.359 | 113.380 | 113.698 |
| Equity | 48.724 | 51.618 | 53.685 | 62.772 | 63.876 | 65.390 | 61.446 | 75.134 | 94.230 | 100.212 | 105.281 | 99.276 | 100.000 |
| Long-term debt | 0 | 3.000 | 15.210 | 15.222 | 30.663 | 27.413 | 26.147 | 21.024 | 2.367 | 1.420 | 0 | 0 | 0 |
| Short-term debt | 754 | 60 | 7.919 | 6.938 | 7.685 | 2.264 | 3.625 | 13.304 | 11.434 | 14.981 | 3.078 | 14.104 | 13.698 |
| Total debt | 754 | 3.060 | 23.129 | 22.161 | 38.348 | 29.677 | 29.772 | 34.328 | 13.801 | 16.401 | 3.078 | 14.104 | 13.698 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|