| Revenue | DKK -47K | -104% |
| EBITDA | DKK -402K | +73% |
| Net profit | DKK -29,8M | +41% |
| Total assets | DKK 92,2M | -12% |
| Equity | DKK 19,6M | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -406 | 769 | 639 | -609 | 2.510 | 912 | 4.233 | 498 | 2.458 | 327 | 965 | 1.296 | -47 |
| Staff expenses | -133 | -0 | -0 | -0 | -0 | -242 | -204 | -291 | -473 | -652 | -768 | -740 | -356 |
| EBITDA | -555 | 769 | 639 | -1.222 | 2.086 | 573 | 4.486 | -1.611 | -1.565 | -19.134 | -2.095 | -1.482 | -402 |
| Depreciation & amort. | -41 | 76 | 278 | 26 | 66 | -48 | -0 | -0 | -0 | -0 | -25 | -80 | -80 |
| EBIT | -596 | 692 | 361 | -1.248 | 2.020 | 526 | 4.486 | -1.611 | -1.565 | -19.134 | -2.120 | -1.562 | -482 |
| Net financials | 1.735 | -3.019 | 1.356 | 8.715 | 13.384 | 4.139 | 25.676 | 18.094 | 7.925 | 17.822 | 2.145 | -47.739 | -29.704 |
| Profit before tax | 1.139 | -2.327 | 1.717 | 7.467 | 15.404 | 4.665 | 30.162 | 16.483 | 6.359 | -1.312 | 26 | -49.301 | -30.186 |
| Tax | 364 | 449 | -54 | 468 | 772 | -275 | 266 | -801 | -658 | -696 | -475 | 901 | -381 |
| Net profit | 775 | -2.775 | 1.771 | 6.999 | 14.632 | 4.940 | 29.896 | 17.285 | 7.017 | -616 | 500 | -50.203 | -29.805 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.873 | 39.917 | 34.201 | 66.944 | 80.823 | 91.786 | 156.060 | 157.810 | 177.280 | 175.914 | 179.192 | 104.976 | 92.231 |
| Equity | 21.038 | 18.263 | 20.034 | 29.261 | 41.370 | 38.206 | 72.327 | 87.112 | 92.229 | 103.381 | 101.627 | 49.425 | 19.613 |
| Long-term debt | 7.664 | 9.719 | 8.535 | 13.529 | 10.303 | 30.208 | 37.564 | 37.764 | 54.249 | 45.928 | 43.379 | 27.035 | 25.893 |
| Short-term debt | 171 | 11.935 | 5.632 | 24.154 | 29.140 | 23.356 | 45.592 | 32.934 | 30.802 | 26.604 | 34.186 | 28.517 | 46.726 |
| Total debt | 7.835 | 21.654 | 14.168 | 37.683 | 39.443 | 53.564 | 83.156 | 70.698 | 85.051 | 72.533 | 77.564 | 55.552 | 72.618 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|