| Revenue | DKK -335K | +165% |
| EBITDA | DKK -738K | -25% |
| Net profit | DKK 2M | +113% |
| Total assets | DKK 39,6M | +60% |
| Equity | DKK 14,1M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63 | -37 | -96 | -270 | 37 | 73 | -240 | -64 | -247 | -205 | -15 | -126 | -335 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -235 | -463 | -125 |
| EBITDA | -125 | -37 | -96 | -270 | 37 | 73 | -240 | -64 | -247 | -205 | -249 | -590 | -738 |
| Depreciation & amort. | -62 | -56 | -56 | -75 | -89 | -100 | -114 | -156 | -383 | -411 | -411 | -257 | -489 |
| EBIT | -187 | -93 | -152 | -345 | -52 | -27 | -354 | -220 | -630 | -616 | -660 | -847 | -1.227 |
| Net financials | 1.168 | 704 | 1.938 | 1.730 | 537 | 975 | 6.715 | 1.221 | 875 | 4.613 | 388 | 1.605 | 3.026 |
| Profit before tax | 981 | 612 | 1.786 | 1.385 | 485 | 948 | 6.361 | 1.002 | 245 | 3.996 | -273 | 758 | 1.799 |
| Tax | 261 | 138 | 421 | 300 | -57 | 216 | 27 | 76 | 162 | 599 | -69 | -168 | -170 |
| Net profit | 720 | 473 | 1.365 | 1.085 | 542 | 731 | 6.335 | 926 | 84 | 3.397 | -204 | 925 | 1.969 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.430 | 13.101 | 13.898 | 14.523 | 14.821 | 14.778 | 17.968 | 17.722 | 19.709 | 22.701 | 21.490 | 24.751 | 39.603 |
| Equity | 10.637 | 10.826 | 11.392 | 11.877 | 12.019 | 12.200 | 16.235 | 16.311 | 15.595 | 17.992 | 16.788 | 16.213 | 14.141 |
| Long-term debt | 2.102 | 1.888 | 1.882 | 1.766 | 2.185 | 1.700 | 1.361 | 1.249 | 3.889 | 4.470 | 3.609 | 5.180 | 3.805 |
| Short-term debt | 691 | 255 | 168 | 241 | 617 | 878 | 372 | 161 | 225 | 240 | 1.093 | 3.357 | 21.657 |
| Total debt | 2.793 | 2.144 | 2.050 | 2.007 | 2.802 | 2.578 | 1.733 | 1.411 | 4.114 | 4.709 | 4.702 | 8.537 | 25.462 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|