| Revenue | DKK 252K | +18% |
| EBITDA | DKK 219K | +1% |
| Net profit | DKK 178K | -5% |
| Total assets | DKK 1,1M | +44% |
| Equity | DKK 783K | +29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | 127 | -3 | 138 | 105 | 123 | 82 | 46 | 120 | -72 | 161 | 214 | 252 |
| Staff expenses | -16 | -23 | -35 | -38 | -40 | -31 | -23 | -24 | -27 | -33 | -28 | -18 | -32 |
| EBITDA | -32 | 104 | -38 | 100 | 65 | 91 | 64 | 22 | 93 | -104 | 132 | 218 | 219 |
| Depreciation & amort. | -92 | -95 | -59 | -83 | -49 | -33 | 3 | -3 | -3 | -3 | -3 | 11 | -35 |
| EBIT | -124 | 9 | -97 | 17 | 16 | 58 | 62 | 19 | 90 | -107 | 129 | 207 | 184 |
| Net financials | -23 | -8 | -3 | -14 | -1 | -2 | -3 | -4 | -6 | -3 | -2 | -5 | -5 |
| Profit before tax | -147 | 1 | -100 | 3 | 15 | 56 | 59 | 15 | 85 | -111 | 128 | 202 | 179 |
| Tax | 0 | -6 | -2 | -11 | -5 | -3 | 3 | 1 | 1 | 0 | 0 | 14 | 1 |
| Net profit | -147 | 7 | -98 | 14 | 19 | 59 | 56 | 14 | 84 | -111 | 127 | 187 | 178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 750 | 631 | 527 | 670 | 404 | 470 | 1.205 | 2.200 | 1.091 | 366 | 552 | 738 | 1.059 |
| Equity | 246 | 253 | 154 | 168 | 188 | 247 | 303 | 317 | 401 | 290 | 417 | 605 | 783 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 484 | 365 | 361 | 500 | 217 | 223 | 901 | 1.883 | 690 | 76 | 134 | 120 | 262 |
| Total debt | 484 | 365 | 361 | 500 | 217 | 223 | 901 | 1.883 | 690 | 76 | 134 | 120 | 262 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Margrethe Hauge Andresen | Audit | 0 companies |