| Revenue | DKK 1,3M | +85% |
| EBITDA | DKK 506K | +66% |
| Net profit | DKK 382K | +99% |
| Total assets | DKK 3,3M | +20% |
| Equity | DKK 2,4M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 175 | 57 | 171 | 162 | 179 | 603 | 614 | 662 | 693 | 915 | 923 | 712 | 1.315 |
| Staff expenses | -37 | -1 | -3 | -0 | -10 | -20 | -91 | -50 | -0 | -152 | -348 | -406 | -807 |
| EBITDA | 138 | 58 | 174 | 162 | 169 | 583 | 523 | 712 | 693 | 760 | 573 | 305 | 506 |
| Depreciation & amort. | 2 | -2 | -3 | -3 | -3 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 136 | 56 | 172 | 159 | 167 | 582 | 523 | 712 | 693 | 760 | 573 | 305 | 506 |
| Net financials | 0 | -1 | -69 | -0 | -3 | -0 | -6 | -139 | -2 | -18 | -14 | -4 | 8 |
| Profit before tax | 136 | 56 | 103 | 159 | 164 | 581 | 517 | 574 | 691 | 742 | 559 | 301 | 513 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 66 | 127 | 151 | 187 | 127 | 110 | 132 |
| Net profit | 136 | 56 | 103 | 159 | 164 | 581 | 451 | 447 | 540 | 555 | 432 | 191 | 382 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.056 | 921 | 929 | 996 | 895 | 1.045 | 1.131 | 1.142 | 1.729 | 2.290 | 2.741 | 2.790 | 3.338 |
| Equity | -2.807 | -2.752 | -2.649 | -2.490 | -2.327 | -1.745 | -1.295 | 573 | 1.058 | 1.557 | 1.932 | 2.064 | 2.385 |
| Long-term debt | 3.479 | 3.379 | 3.267 | 3.152 | 2.977 | 2.484 | 2.033 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 385 | 293 | 311 | 334 | 245 | 305 | 393 | 569 | 671 | 733 | 809 | 726 | 954 |
| Total debt | 3.863 | 3.672 | 3.579 | 3.486 | 3.222 | 2.790 | 2.426 | 569 | 671 | 733 | 809 | 726 | 954 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|