| Revenue | DKK 393K | +487% |
| EBITDA | DKK 393K | +487% |
| Net profit | DKK -642K | +87% |
| Total assets | DKK 13,6M | -22% |
| Equity | DKK 9,3M | -39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | 75 | -0 | 44 | 112 | 630 | 60 | -325 | 146 | 62 | 58 | 67 | 393 |
| Staff expenses | -284 | -62 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -136 | 13 | -430 | 44 | 112 | 630 | 60 | -325 | 103 | 62 | 58 | 67 | 393 |
| Depreciation & amort. | -0 | -76 | -96 | -121 | -121 | -130 | -130 | -131 | -102 | -102 | -119 | -100 | -24 |
| EBIT | -136 | -63 | -526 | -77 | -9 | 500 | -70 | -456 | 2 | -40 | -62 | -33 | 369 |
| Net financials | 2.597 | 3.044 | 1.256 | 2.446 | 1.518 | 1.821 | 1.841 | 1.179 | -2.362 | -1.291 | 3.493 | -4.760 | -909 |
| Profit before tax | 2.461 | 2.981 | 730 | 2.370 | 1.381 | 2.321 | 1.771 | 699 | -2.389 | -1.331 | 3.432 | -4.829 | -589 |
| Tax | 51 | 3 | 0 | 20 | 18 | 10 | -14 | -21 | 1 | -5 | -17 | -25 | 53 |
| Net profit | 2.410 | 2.978 | 730 | 2.350 | 1.363 | 2.311 | 1.784 | 720 | -2.391 | -1.326 | 3.449 | -4.804 | -642 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.564 | 16.416 | 17.699 | 19.680 | 20.478 | 23.076 | 22.041 | 22.740 | 19.889 | 18.463 | 23.251 | 17.500 | 13.630 |
| Equity | 10.652 | 13.630 | 14.328 | 16.678 | 17.940 | 20.147 | 21.826 | 21.971 | 19.005 | 17.566 | 20.958 | 15.154 | 9.300 |
| Long-term debt | 2.618 | 2.618 | 2.612 | 2.400 | 2.411 | 2.397 | 31 | 31 | 31 | 31 | 31 | 16 | 16 |
| Short-term debt | 295 | 168 | 759 | 602 | 127 | 532 | 184 | 738 | 853 | 866 | 2.262 | 2.331 | 4.314 |
| Total debt | 2.913 | 2.786 | 3.371 | 3.002 | 2.538 | 2.929 | 215 | 769 | 884 | 897 | 2.293 | 2.346 | 4.330 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|