| Revenue | DKK 160K | -20% |
| EBITDA | DKK 160K | -2% |
| Net profit | DKK -18K | -77% |
| Total assets | DKK 16,6M | +3% |
| Equity | DKK 11,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | -10 | -36 | 82 | 82 | 181 | 82 | 231 | 323 | 323 | 499 | 200 | 160 |
| Staff expenses | -1.500 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.947 | 307 | -36 | 61 | 60 | 164 | 64 | 210 | 293 | 298 | 146 | 163 | 160 |
| Depreciation & amort. | -0 | -0 | -49 | -139 | -139 | -102 | -90 | -155 | -172 | -172 | -112 | -141 | -149 |
| EBIT | 3.947 | 307 | -85 | -78 | -79 | 62 | -26 | 55 | 121 | 126 | 34 | 22 | 12 |
| Net financials | 133 | -247 | -2.658 | 2.797 | -1.128 | -214 | 435 | 310 | 347 | 583 | -45 | -127 | 100 |
| Profit before tax | 4.080 | 59 | -2.743 | 2.720 | -1.207 | -153 | 409 | 365 | 468 | 709 | -11 | -105 | 112 |
| Tax | 853 | -124 | -22 | -40 | 24 | 2 | 44 | -24 | 123 | 175 | -12 | -95 | 130 |
| Net profit | 3.227 | 184 | -2.721 | 2.759 | -1.231 | -154 | 364 | 388 | 345 | 535 | 1 | -10 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.518 | 14.108 | 9.323 | 10.668 | 15.391 | 13.123 | 11.082 | 13.358 | 12.870 | 14.735 | 15.146 | 16.130 | 16.556 |
| Equity | — | 4.459 | 1.738 | 4.497 | 10.115 | 9.961 | 10.325 | 10.713 | 11.059 | 11.594 | 11.595 | 11.585 | 11.567 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 825 | 605 | 385 | 0 | 0 | 0 |
| Short-term debt | 11.237 | 9.649 | 7.584 | 6.171 | 5.277 | 3.162 | 757 | 1.820 | 1.206 | 2.595 | 3.483 | 4.545 | 4.905 |
| Total debt | 11.237 | 9.649 | 7.584 | 6.171 | 5.277 | 3.162 | 757 | 2.645 | 1.811 | 2.980 | 3.483 | 4.545 | 4.905 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|