| Revenue | DKK 4,4M | +32% |
| EBITDA | DKK 3,9M | +36% |
| Net profit | DKK 3,3M | +32% |
| Total assets | DKK 26,4M | +16% |
| Equity | DKK 22,7M | +15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.865 | -52 | 311 | -542 | 573 | 873 | -1.189 | 3.835 | 3.456 | 3.168 | -4.487 | 3.311 | 4.362 |
| Staff expenses | -410 | -410 | -410 | -410 | -410 | -410 | -411 | -410 | -410 | -411 | -411 | -411 | -420 |
| EBITDA | 1.455 | -462 | -99 | -952 | 163 | 463 | -1.600 | 3.425 | 3.045 | 2.757 | -4.898 | 2.901 | 3.942 |
| Depreciation & amort. | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 |
| EBIT | 1.423 | -494 | -131 | -985 | 131 | 431 | -1.632 | 3.392 | 3.013 | 2.725 | -4.930 | 2.868 | 3.909 |
| Net financials | 751 | 1.054 | 685 | 526 | 334 | 331 | 298 | 264 | 167 | 187 | 174 | 328 | 318 |
| Profit before tax | 2.174 | 560 | 554 | -459 | 465 | 761 | -1.334 | 3.657 | 3.180 | 2.912 | -4.757 | 3.197 | 4.227 |
| Tax | 543 | 141 | 133 | -123 | 116 | 194 | -294 | 841 | 701 | 653 | -1.033 | 710 | 935 |
| Net profit | 1.631 | 420 | 421 | -336 | 349 | 568 | -1.040 | 2.816 | 2.479 | 2.259 | -3.724 | 2.487 | 3.292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.143 | 16.469 | 16.841 | 16.373 | 16.794 | 17.375 | 16.061 | 19.661 | 22.024 | 24.060 | 20.120 | 22.720 | 26.375 |
| Equity | 15.315 | 15.541 | 15.769 | 15.234 | 15.380 | 15.742 | 14.490 | 17.090 | 19.348 | 21.381 | 17.428 | 19.679 | 22.727 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 432 | 540 | 700 | 890 | 1.093 | 1.320 | 1.552 | 2.273 | 2.384 | 2.395 | 2.692 | 3.040 | 3.385 |
| Total debt | 432 | 540 | 700 | 890 | 1.093 | 1.320 | 1.552 | 2.273 | 2.384 | 2.395 | 2.692 | 3.040 | 3.385 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|