| Revenue | DKK -550K | -123% |
| EBITDA | DKK -550K | -128% |
| Net profit | DKK 28,8M | +320% |
| Total assets | DKK 288,1M | +8% |
| Equity | DKK 254,4M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 752 | 954 | 1.227 | -68 | -705 | 280 | -2.373 | -1.164 | -421 | -613 | -206 | 2.411 | -550 |
| Staff expenses | -292 | -306 | -307 | -130 | -0 | -0 | -71 | -0 | -48 | -382 | -4 | -81 | -0 |
| EBITDA | 460 | 648 | 920 | -197 | -705 | 280 | -303 | -1.168 | -497 | -996 | -210 | 1.941 | -550 |
| Depreciation & amort. | -148 | -197 | -241 | -267 | 434 | -600 | -420 | -473 | -465 | -473 | -503 | -1.108 | -1.077 |
| EBIT | 312 | 450 | 679 | -464 | -1.139 | -320 | -723 | -1.641 | -962 | -1.469 | -713 | 833 | -1.628 |
| Net financials | 6.070 | 7.838 | 5.714 | 6.185 | 10.557 | 6.050 | 198.807 | 10.089 | -21.971 | 38.883 | -9.365 | -30.166 | 33.638 |
| Profit before tax | 6.382 | 8.288 | 6.394 | 5.720 | 9.419 | 5.730 | 198.084 | 8.448 | -22.933 | 37.414 | -10.078 | -12.696 | 32.010 |
| Tax | 63 | 137 | 155 | 253 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 362 | 3.222 |
| Net profit | 6.318 | 8.151 | 6.238 | 5.467 | 9.419 | 5.730 | 198.084 | 8.448 | -22.933 | 37.414 | -10.078 | -13.058 | 28.788 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.649 | 32.087 | 39.009 | 43.197 | 67.485 | 71.023 | 272.943 | 274.819 | 250.357 | 315.157 | 281.935 | 266.090 | 288.099 |
| Equity | 22.485 | 31.192 | 36.273 | 41.056 | 48.888 | 53.887 | 250.971 | 258.419 | 233.486 | 265.900 | 250.822 | 232.596 | 254.384 |
| Long-term debt | 0 | 626 | 1.845 | 1.693 | 15.833 | 15.749 | 15.661 | 15.566 | 15.448 | 46.476 | 26.170 | 25.563 | 25.054 |
| Short-term debt | 164 | 269 | 890 | 448 | 2.764 | 1.387 | 6.310 | 833 | 1.423 | 2.781 | 4.943 | 7.931 | 8.661 |
| Total debt | 164 | 895 | 2.735 | 2.141 | 18.597 | 17.135 | 21.971 | 16.399 | 16.871 | 49.257 | 31.113 | 33.494 | 33.715 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|