| Revenue | DKK -86K | -106% |
| EBITDA | DKK -387K | -134% |
| Net profit | DKK 1,2M | -55% |
| Total assets | DKK 16,7M | -14% |
| Equity | DKK 16,5M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -54 | 1 | -7 | -12 | 181 | 67 | 95 | 208 | 200 | 245 | 1.498 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -304 | -237 | -370 | -430 | -440 | -425 | -362 | -301 |
| EBITDA | -31 | -311 | 1 | -7 | -12 | -231 | -311 | -275 | -222 | -240 | -180 | 1.131 | -387 |
| Depreciation & amort. | 122 | -18 | -18 | -18 | -18 | -76 | -89 | -89 | -89 | -89 | -89 | -71 | -71 |
| EBIT | -153 | -329 | -17 | -25 | -30 | -307 | -399 | -363 | -311 | -329 | -268 | 1.060 | -458 |
| Net financials | 1.789 | 2.645 | 1.119 | 2.598 | 108 | 2.768 | -2.096 | 2.870 | 3.502 | 2.580 | -2.882 | 2.256 | 2.020 |
| Profit before tax | 1.636 | 2.316 | 1.102 | 2.573 | 78 | 2.461 | -2.496 | 2.506 | 3.191 | 2.252 | -3.150 | 3.317 | 1.563 |
| Tax | 352 | 879 | 406 | 747 | 165 | 562 | -545 | 585 | 706 | 505 | -685 | 603 | 342 |
| Net profit | 1.284 | 1.437 | 697 | 1.826 | -87 | 1.899 | -1.951 | 1.921 | 2.485 | 1.747 | -2.464 | 2.714 | 1.221 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.271 | 15.929 | 15.820 | 17.617 | 16.946 | 18.890 | 16.447 | 17.101 | 20.134 | 21.494 | 18.456 | 19.327 | 16.650 |
| Equity | 11.697 | 12.936 | 13.432 | 15.058 | 14.970 | 16.666 | 14.609 | 15.223 | 17.597 | 19.230 | 16.652 | 19.248 | 16.468 |
| Long-term debt | 1.150 | 1.760 | 1.760 | 1.760 | 1.760 | 1.760 | 1.760 | 1.760 | 1.760 | 1.695 | 1.621 | 0 | 0 |
| Short-term debt | 424 | 1.234 | 627 | 799 | 216 | 452 | 77 | 118 | 777 | 567 | 183 | 80 | 182 |
| Total debt | 1.573 | 2.994 | 2.387 | 2.559 | 1.976 | 2.212 | 1.837 | 1.878 | 2.537 | 2.262 | 1.804 | 80 | 182 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|