| Revenue | DKK -204K | +15% |
| EBITDA | DKK -404K | -34% |
| Net profit | DKK 7,3M | +7% |
| Total assets | DKK 49,5M | +7% |
| Equity | DKK 42,9M | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -46 | -55 | -59 | -55 | -55 | -92 | -96 | -115 | -150 | -111 | -156 | -177 | -204 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -25 | -50 | -125 | -200 |
| EBITDA | -34 | -46 | -55 | -59 | -55 | -55 | -92 | -96 | -115 | -200 | -136 | -206 | -302 | -404 |
| Depreciation & amort. | 10 | -10 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -56 | -60 | -59 | -55 | -55 | -92 | -96 | -115 | -200 | -136 | -206 | -302 | -404 |
| Net financials | -4.898 | -2.357 | 5.459 | 3.302 | -2.842 | 3.310 | -1.327 | -909 | 4.032 | 14.127 | 3.267 | -4.355 | 9.003 | 9.649 |
| Profit before tax | -4.942 | -2.414 | 5.399 | 3.242 | -2.897 | 3.255 | -1.418 | -1.005 | 3.916 | 13.927 | 3.130 | -4.561 | 8.701 | 9.246 |
| Tax | -630 | -824 | 155 | 266 | 1.061 | 28 | -0 | 29 | -0 | 979 | 704 | -966 | 1.891 | 1.930 |
| Net profit | -4.312 | -1.589 | 5.243 | 2.977 | -3.958 | 3.227 | -1.418 | -1.034 | 3.916 | 12.948 | 2.426 | -3.595 | 6.810 | 7.316 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.757 | 21.532 | 29.235 | 33.698 | 32.412 | 31.736 | 37.902 | 29.934 | 30.693 | 42.067 | 41.418 | 42.002 | 46.345 | 49.534 |
| Equity | 24.742 | 21.403 | 25.646 | 27.123 | 20.465 | 22.392 | 19.974 | 18.940 | 22.357 | 34.304 | 35.731 | 31.536 | 37.296 | 42.902 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 129 | 3.588 | 6.575 | 11.947 | 9.343 | 17.928 | 10.994 | 8.336 | 7.763 | 5.687 | 10.466 | 9.049 | 6.632 |
| Total debt | 15 | 129 | 3.588 | 6.575 | 11.947 | 9.343 | 17.928 | 10.994 | 8.336 | 7.763 | 5.687 | 10.466 | 9.049 | 6.632 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|