| Revenue | DKK 15K | -80% |
| EBITDA | DKK -112K | -446% |
| Net profit | DKK -92K | -558% |
| Total assets | DKK 115K | -44% |
| Equity | DKK 86K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 306 | 708 | 389 | 328 | 403 | 302 | 54 | 38 | 12 | 73 | 74 | 15 |
| Staff expenses | -0 | -181 | -7 | -3 | -3 | -3 | -10 | -5 | -28 | -51 | -42 | -127 |
| EBITDA | 35 | 52 | 102 | -64 | 71 | -48 | 44 | 33 | -16 | 22 | 32 | -112 |
| Depreciation & amort. | -9 | -12 | -59 | -44 | -36 | -24 | -18 | -13 | -10 | -8 | -6 | -5 |
| EBIT | 26 | 40 | 43 | -108 | 34 | -72 | 26 | 19 | -26 | 15 | 27 | -117 |
| Net financials | -11 | -9 | -14 | -18 | -13 | -13 | -12 | -10 | -12 | -2 | -1 | -1 |
| Profit before tax | 15 | 32 | 29 | -127 | 21 | -85 | 14 | 9 | -37 | 13 | 26 | -118 |
| Tax | 5 | 9 | 9 | -29 | 7 | -19 | 6 | 2 | -8 | 3 | 6 | -26 |
| Net profit | 9 | 22 | 20 | -98 | 15 | -66 | 8 | 7 | -29 | 10 | 20 | -92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 302 | 413 | 487 | 384 | 361 | 290 | 224 | 299 | 170 | 186 | 204 | 115 |
| Equity | 268 | 291 | 311 | 213 | 228 | 162 | 170 | 177 | 148 | 158 | 178 | 86 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 122 | 176 | 171 | 133 | 128 | 54 | 121 | 22 | 29 | 26 | 29 |
| Total debt | 33 | 122 | 176 | 171 | 133 | 128 | 54 | 121 | 22 | 29 | 26 | 29 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 | |
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|