| Revenue | DKK 2,4M | -71% |
| EBITDA | DKK 2,4M | -71% |
| Net profit | DKK 3,3M | -28% |
| Total assets | DKK 45,3M | +0% |
| Equity | DKK 32,5M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.147 | 1.893 | 3.186 | 3.461 | 2.574 | 3.245 | 8.949 | 2.555 | 2.610 | 3.315 | 10.067 | 8.435 | 2.412 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.147 | 1.893 | 3.186 | 3.461 | 2.574 | 3.245 | 8.949 | 2.555 | 2.610 | 3.315 | 10.067 | 8.435 | 2.412 |
| Depreciation & amort. | -1.169 | -1.544 | -1.549 | -8.741 | -2.021 | -2.771 | -1.735 | -1.502 | -1.597 | -1.849 | -3.091 | -2.704 | -2.654 |
| EBIT | -22 | 349 | 1.637 | -5.280 | 553 | 474 | 7.214 | 1.053 | 1.012 | 1.466 | 6.976 | 5.730 | -242 |
| Net financials | 1.489 | 312 | 281 | 240 | 197 | 398 | 3 | 861 | 397 | 374 | 1.258 | 652 | 5.486 |
| Profit before tax | 1.467 | 661 | 1.917 | -5.040 | 750 | 872 | 7.217 | 1.914 | 1.409 | 1.840 | 8.234 | 6.382 | 5.244 |
| Tax | 365 | -217 | 201 | -1.167 | 155 | 89 | 1.880 | 161 | 293 | 527 | 1.586 | 1.734 | 1.896 |
| Net profit | 1.102 | 878 | 1.716 | -3.874 | 594 | 784 | 5.337 | 1.753 | 1.116 | 1.313 | 6.648 | 4.648 | 3.348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.412 | 33.506 | 31.916 | 24.986 | 22.798 | 49.750 | 26.745 | 30.237 | 28.755 | 44.565 | 48.112 | 45.227 | 45.263 |
| Equity | 9.152 | 9.934 | 11.555 | 7.607 | 8.201 | 8.985 | 14.322 | 15.975 | 16.991 | 18.204 | 24.751 | 29.300 | 32.548 |
| Long-term debt | 7.503 | 10.593 | 11.028 | 10.175 | 9.311 | 7.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.630 | 11.067 | 7.221 | 6.258 | 4.186 | 32.243 | 9.355 | 11.033 | 8.242 | 22.311 | 19.244 | 11.958 | 8.720 |
| Total debt | 13.133 | 21.661 | 18.249 | 16.434 | 13.497 | 39.577 | 9.355 | 11.033 | 8.242 | 22.311 | 19.244 | 11.958 | 8.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| MC REVISION A/S | Audit | 0 companies |