| Revenue | DKK 1M | -11% |
| EBITDA | DKK 2,6M | +168% |
| Net profit | DKK 2M | +7% |
| Total assets | DKK 21,7M | +6% |
| Equity | DKK 10,6M | +20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 420 | 138 | -8 | 137 | -4 | 384 | 1.150 | 1.160 | 1.263 | 995 | 978 | 1.136 | 1.011 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -35 | -134 | -124 | -109 | -121 | -145 | -171 | -124 |
| EBITDA | 203 | 127 | -30 | 987 | 546 | 898 | 1.116 | 1.036 | 1.155 | 874 | 833 | 964 | 2.588 |
| Depreciation & amort. | 2 | 3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 201 | 124 | -30 | 987 | 546 | 898 | 1.116 | 1.036 | 1.155 | 874 | 833 | 964 | 2.588 |
| Net financials | 881 | -9.345 | 281 | 436 | 455 | 588 | -832 | 105 | 501 | -297 | -1.995 | 1.083 | -87 |
| Profit before tax | 1.082 | -9.221 | 251 | 1.423 | 1.001 | 1.486 | 284 | 1.141 | 1.656 | 577 | -1.163 | 2.048 | 2.500 |
| Tax | -10 | -8 | -0 | 16 | 52 | 75 | 41 | 229 | 343 | 78 | -0 | 204 | 527 |
| Net profit | 1.092 | -9.213 | 251 | 1.407 | 949 | 1.411 | 243 | 912 | 1.313 | 499 | -1.163 | 1.844 | 1.974 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.357 | 8.282 | 4.706 | 6.028 | 7.786 | 10.277 | 11.604 | 12.358 | 13.384 | 13.738 | 17.924 | 20.583 | 21.722 |
| Equity | 11.767 | 2.505 | 2.707 | 4.014 | 4.963 | 6.322 | 6.512 | 7.315 | 8.518 | 8.904 | 7.513 | 8.839 | 10.569 |
| Long-term debt | 5.319 | 5.379 | 1.580 | 1.580 | 1.580 | 1.611 | 1.643 | 1.672 | 1.683 | 1.651 | 1.518 | 1.504 | 148 |
| Short-term debt | 271 | 398 | 419 | 433 | 1.243 | 2.344 | 3.449 | 3.371 | 3.183 | 3.183 | 8.893 | 10.239 | 10.631 |
| Total debt | 5.590 | 5.777 | 1.999 | 2.013 | 2.823 | 3.955 | 5.093 | 5.043 | 4.866 | 4.834 | 10.411 | 11.744 | 10.780 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|