| Revenue | DKK 494K | +39% |
| EBITDA | DKK 494K | +39% |
| Net profit | DKK 811K | -56% |
| Total assets | DKK 47,6M | +2% |
| Equity | DKK 30,2M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 216 | 527 | 47 | — | 13 | -86 | 98 | -36 | 149 | 82 | 357 | 357 | 494 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 216 | 527 | 47 | -1.843 | 13 | -532 | 98 | -36 | 149 | 82 | -109 | 357 | 494 |
| Depreciation & amort. | 248 | 281 | -407 | -581 | -390 | -418 | -330 | -318 | -316 | -297 | -134 | -162 | -1.129 |
| EBIT | -32 | 245 | -360 | -2.424 | -376 | -950 | -232 | -355 | -167 | -216 | -243 | 194 | -635 |
| Net financials | -294 | -358 | 2.352 | 2.545 | -1.106 | 2.323 | -1.869 | 5.223 | 2.281 | 6.634 | -5.229 | 2.235 | 1.952 |
| Profit before tax | -326 | -113 | 1.976 | 121 | -1.482 | 1.373 | -2.100 | 4.869 | 2.115 | 6.418 | -5.472 | 2.429 | 1.317 |
| Tax | 94 | 24 | 584 | 604 | 8 | 182 | -435 | 1.122 | 532 | 1.483 | -1.108 | 569 | 506 |
| Net profit | -420 | -137 | 1.392 | -483 | -1.490 | 1.191 | -1.665 | 3.747 | 1.583 | 4.935 | -4.364 | 1.860 | 811 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.872 | 16.608 | 49.538 | 40.797 | 38.839 | 39.866 | 38.486 | 42.898 | 45.007 | 49.890 | 44.977 | 46.792 | 47.581 |
| Equity | 4.571 | 4.434 | 24.707 | 24.124 | 22.533 | 23.620 | 21.849 | 25.488 | 26.961 | 31.896 | 27.531 | 29.391 | 30.202 |
| Long-term debt | 1.776 | 1.670 | 4.933 | 614 | 588 | 541 | 500 | 466 | 424 | 385 | 346 | 307 | 0 |
| Short-term debt | 5.525 | 10.492 | 19.886 | 16.050 | 15.718 | 15.703 | 16.136 | 16.943 | 17.617 | 17.598 | 17.099 | 17.094 | 17.378 |
| Total debt | 7.301 | 12.162 | 24.819 | 16.664 | 16.306 | 16.244 | 16.636 | 17.409 | 18.042 | 17.984 | 17.445 | 17.401 | 17.378 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|