| Revenue | DKK 851K | -64% |
| EBITDA | DKK 5,1M | +119% |
| Net profit | DKK 2,5M | +112% |
| Total assets | DKK 43,8M | -2% |
| Equity | DKK 23,8M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49 | 146 | 352 | 884 | 22 | 1.380 | 300 | 228 | 173 | 1.095 | 560 | 2.388 | 851 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 |
| EBITDA | 49 | 146 | 536 | 1.346 | 808 | 2.257 | 1.030 | 877 | 716 | 701 | -145 | 2.307 | 5.061 |
| Depreciation & amort. | 7 | -5 | -223 | -227 | -223 | -306 | -94 | -115 | -158 | -190 | -201 | -177 | 2.303 |
| EBIT | 42 | 141 | 313 | 1.119 | 585 | 1.951 | 936 | 762 | 558 | 511 | -346 | 2.129 | 2.757 |
| Net financials | -1.104 | 749 | 589 | 529 | 881 | 508 | 427 | 985 | 1.111 | 1.154 | 725 | -613 | 249 |
| Profit before tax | -741 | 890 | 902 | 1.647 | 1.466 | 2.460 | 1.362 | 1.747 | 1.669 | 1.665 | 379 | 1.516 | 3.007 |
| Tax | 28 | -26 | -11 | 168 | 83 | 333 | 75 | 117 | 46 | 32 | -100 | 319 | 470 |
| Net profit | -769 | 916 | 914 | 1.479 | 1.383 | 2.127 | 1.287 | 1.630 | 1.623 | 1.633 | 479 | 1.198 | 2.537 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.580 | 18.403 | 19.876 | 22.061 | 23.020 | 29.724 | 31.353 | 35.604 | 39.956 | 46.846 | 48.714 | 44.492 | 43.817 |
| Equity | 5.381 | 8.031 | 8.945 | 10.374 | 11.707 | 13.782 | 15.017 | 16.593 | 18.160 | 19.737 | 20.159 | 21.297 | 23.773 |
| Long-term debt | -5.849 | 8.766 | 8.493 | 9.781 | 9.122 | 13.576 | 12.942 | 14.368 | 16.529 | 19.874 | 21.497 | 20.245 | 17.785 |
| Short-term debt | -1.291 | 933 | 1.806 | 1.261 | 1.421 | 1.459 | 2.384 | 3.466 | 3.922 | 5.994 | 6.019 | 1.958 | 843 |
| Total debt | -7.140 | 9.699 | 10.299 | 11.042 | 10.543 | 15.035 | 15.326 | 17.834 | 20.452 | 25.867 | 27.517 | 22.203 | 18.629 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|