| Revenue | DKK 32K | -39% |
| EBITDA | DKK -11K | -174% |
| Net profit | DKK 147K | +475% |
| Total assets | DKK 430K | +53% |
| Equity | DKK 224K | +189% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 253 | 330 | 365 | — | 174 | 227 | 168 | 154 | 21 | -44 | -18 | 53 | 32 |
| Staff expenses | -0 | -0 | -126 | -119 | -76 | -84 | -68 | -48 | -34 | -31 | -31 | -57 | -43 |
| EBITDA | 123 | 251 | 239 | 124 | 98 | 143 | 99 | 106 | -13 | -75 | -49 | -4 | -11 |
| Depreciation & amort. | -12 | -9 | 15 | -22 | -17 | -10 | -8 | -14 | -14 | -6 | -8 | -8 | -6 |
| EBIT | 111 | 242 | 224 | 102 | 81 | 133 | 92 | 92 | -27 | -81 | -56 | -12 | -17 |
| Net financials | -58 | 55 | -139 | 60 | 44 | -24 | -66 | 32 | 16 | 57 | 31 | -7 | 177 |
| Profit before tax | 53 | 297 | 85 | 162 | 124 | 110 | 25 | 124 | -11 | -24 | -25 | -18 | 160 |
| Tax | 4 | 80 | 74 | 48 | 28 | 24 | 6 | 34 | -2 | -4 | -4 | 21 | 14 |
| Net profit | 49 | 217 | 10 | 114 | 96 | 85 | 20 | 90 | -8 | -20 | -21 | -39 | 147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.128 | 1.172 | 1.030 | 480 | 442 | 382 | 297 | 341 | 385 | 289 | 295 | 280 | 430 |
| Equity | -247 | -30 | -19 | 95 | 191 | 217 | 145 | 225 | 157 | 137 | 116 | 77 | 224 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.374 | 1.202 | 1.049 | 385 | 251 | 165 | 152 | 116 | 228 | 152 | 174 | 198 | 201 |
| Total debt | 1.374 | 1.202 | 1.049 | 385 | 251 | 165 | 152 | 116 | 228 | 152 | 174 | 198 | 201 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|