| Revenue | DKK 907K | +59% |
| EBITDA | DKK 907K | +59% |
| Net profit | DKK 2,5M | +211% |
| Total assets | DKK 53,6M | +6% |
| Equity | DKK 38,1M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -19 | -50 | 422 | 261 | 118 | 439 | 585 | 792 | 563 | 801 | 571 | 907 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -260 | -268 | -50 | 422 | 201 | 118 | 439 | 585 | 792 | 563 | 801 | 571 | 907 |
| Depreciation & amort. | -0 | -0 | -0 | -93 | -93 | -93 | -207 | -236 | -262 | -273 | -275 | -275 | -275 |
| EBIT | -260 | -268 | -50 | 328 | 108 | 25 | 232 | 349 | 530 | 290 | 526 | 296 | 632 |
| Net financials | 2.302 | 4.015 | 5.078 | 4.473 | 3.330 | 5.431 | 5.411 | 6.604 | 5.910 | 5.961 | -84 | 457 | 1.993 |
| Profit before tax | 2.043 | 3.747 | 5.027 | 4.801 | 3.438 | 5.456 | 5.642 | 6.953 | 6.439 | 6.251 | 442 | 753 | 2.625 |
| Tax | -0 | -1 | -45 | 58 | 59 | -84 | -32 | -5 | 64 | -177 | 900 | -47 | 137 |
| Net profit | 2.043 | 3.748 | 5.072 | 4.744 | 3.379 | 5.540 | 5.674 | 6.958 | 6.376 | 6.428 | -458 | 800 | 2.488 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.828 | 11.814 | 18.078 | 19.991 | 19.279 | 35.890 | 38.091 | 45.521 | 49.936 | 56.189 | 51.317 | 50.713 | 53.594 |
| Equity | — | 11.672 | 6.244 | 10.988 | 14.316 | 15.830 | 21.365 | 27.907 | 31.283 | 36.878 | 35.420 | 34.945 | 38.076 |
| Long-term debt | 0 | 0 | 17.434 | 17.434 | 9.434 | 27.787 | 28.024 | 28.830 | 17.858 | 17.995 | 13.966 | 13.966 | 13.966 |
| Short-term debt | 8 | 143 | 3.117 | 287 | 245 | 6.167 | 2.714 | 3.200 | 795 | 1.315 | 1.931 | 1.802 | 1.551 |
| Total debt | 8 | 143 | 11.834 | 9.004 | 9.679 | 33.954 | 30.738 | 32.030 | 18.653 | 19.311 | 15.897 | 15.768 | 15.517 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2021 | |
| Individual | 33.3% | 0.0% | 2021 | |
| Individual | 10.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|