| Revenue | DKK 6,8M | +88% |
| EBITDA | DKK 6,6M | +93% |
| Net profit | DKK 7,3M | +93% |
| Total assets | DKK 50,5M | +12% |
| Equity | DKK 39,6M | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.062 | 1.028 | 5.045 | 1.829 | 1.211 | 852 | 1.767 | 1.918 | 2.162 | 1.671 | 2.835 | 3.592 | 6.760 |
| Staff expenses | -14 | -6 | -8 | -4 | -14 | -6 | -3 | -0 | -0 | -523 | -190 | -194 | -199 |
| EBITDA | 1.048 | 1.023 | 5.037 | 1.359 | 465 | 305 | 882 | 751 | 2.162 | 1.148 | 2.645 | 3.398 | 6.561 |
| Depreciation & amort. | -84 | -122 | -120 | -122 | -138 | -151 | -215 | -228 | -268 | -272 | -299 | -417 | -417 |
| EBIT | 964 | 900 | 4.917 | 1.237 | 327 | 154 | 666 | 523 | 1.894 | 876 | 2.346 | 2.981 | 6.144 |
| Net financials | -100 | 237 | -70 | 584 | 11.473 | 2.586 | 3.160 | -11.185 | 2.272 | 4.524 | -147 | 1.562 | 2.826 |
| Profit before tax | 864 | 1.138 | 4.847 | 1.821 | 11.800 | 2.740 | 3.826 | -10.662 | 4.166 | 5.400 | 2.199 | 4.543 | 8.971 |
| Tax | 228 | 203 | 1.234 | 365 | 290 | 73 | 59 | 347 | 875 | 826 | 174 | 770 | 1.702 |
| Net profit | 636 | 934 | 3.613 | 1.456 | 11.510 | 2.667 | 3.766 | -11.009 | 3.291 | 4.574 | 2.025 | 3.773 | 7.268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.482 | 11.401 | 16.907 | 17.125 | 26.529 | 35.169 | 39.330 | 31.260 | 36.485 | 41.372 | 40.967 | 45.054 | 50.517 |
| Equity | 5.849 | 6.736 | 10.298 | 11.754 | 23.264 | 25.932 | 29.698 | 18.689 | 21.980 | 26.554 | 28.579 | 32.352 | 39.621 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.874 | 2.708 | 4.379 | 4.173 | 3.967 | 6.326 | 6.102 | 5.876 |
| Short-term debt | 4.633 | 4.665 | 6.609 | 5.371 | 3.264 | 6.364 | 6.924 | 8.193 | 10.287 | 10.805 | 6.013 | 6.500 | 4.870 |
| Total debt | 4.633 | 4.665 | 6.609 | 5.371 | 3.264 | 9.238 | 9.632 | 12.571 | 14.460 | 14.772 | 12.339 | 12.602 | 10.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Anker Baymler | Audit | 0 companies |