| Revenue | DKK -133K | +105% |
| EBITDA | DKK -133K | +38% |
| Net profit | DKK 289K | -89% |
| Total assets | DKK 9,2M | +10% |
| Equity | DKK 8,2M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 72 | 126 | 152 | 194 | 106 | 164 | -2 | — | -34 | -53 | -65 | -133 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -150 | -150 | -0 |
| EBITDA | 91 | 146 | 206 | 152 | -285 | 106 | 1.305 | -2 | -32 | -184 | -203 | -215 | -133 |
| Depreciation & amort. | -8 | -37 | -40 | 4 | -0 | -0 | -0 | -0 | -13 | -13 | -13 | -0 | -0 |
| EBIT | 83 | 109 | 166 | 148 | -285 | 106 | 1.305 | -2 | -45 | -197 | -217 | -215 | -133 |
| Net financials | 437 | 1.764 | -398 | -8 | 10 | -19 | -8 | -2 | 8 | 1.625 | 461 | 2.970 | 459 |
| Profit before tax | 520 | 1.873 | -232 | 140 | -274 | 87 | 1.297 | -4 | -37 | 1.428 | 244 | 2.755 | 326 |
| Tax | 19 | -4 | 64 | 79 | -12 | -34 | 397 | -81 | -6 | -4 | 444 | 37 | 37 |
| Net profit | 501 | 1.876 | -295 | 61 | -262 | 121 | 900 | 77 | -31 | 1.432 | -199 | 2.718 | 289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.817 | 6.155 | 5.432 | 5.540 | 5.183 | 5.209 | 6.475 | 4.670 | 4.896 | 5.940 | 5.869 | 8.353 | 9.198 |
| Equity | 2.181 | 4.009 | 3.664 | 3.676 | 3.363 | 3.433 | 4.280 | 4.303 | 4.217 | 5.592 | 5.336 | 7.995 | 8.223 |
| Long-term debt | 1.396 | 1.359 | 1.042 | 984 | 857 | 794 | 729 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 834 | 384 | 259 | 336 | 462 | 484 | 1.086 | 117 | 450 | 154 | 533 | 358 | 975 |
| Total debt | 2.230 | 1.743 | 1.301 | 1.319 | 1.320 | 1.277 | 1.815 | 117 | 450 | 154 | 533 | 358 | 975 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|