| Revenue | DKK 90K | — |
| EBITDA | DKK 83K | +1316% |
| Net profit | DKK 61K | +1231% |
| Total assets | DKK 248K | +39% |
| Equity | DKK 206K | +42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.839 | 1.700 | 1.527 | 1.371 | 1.039 | 1.238 | 652 | 343 | -137 | -30 | 20 | 0 | 90 |
| Staff expenses | -1.306 | -1.306 | -1.407 | -1.349 | -1.083 | -949 | -576 | -158 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 533 | 394 | 120 | 23 | -44 | 289 | 77 | 185 | -137 | -30 | 132 | -7 | 83 |
| Depreciation & amort. | 147 | -120 | -124 | -110 | -74 | -64 | -19 | -15 | -15 | -15 | 87 | -0 | -0 |
| EBIT | 386 | 273 | -4 | -87 | -117 | 225 | 58 | 170 | -152 | -45 | 45 | -7 | 83 |
| Net financials | -44 | -19 | -14 | -2 | -17 | -13 | -9 | -7 | -8 | -7 | -3 | -0 | -5 |
| Profit before tax | 342 | 255 | -17 | -54 | -79 | 212 | 49 | 162 | -160 | -53 | 42 | -7 | 78 |
| Tax | 66 | 57 | 2 | 18 | 27 | 47 | 11 | 36 | -35 | -12 | 9 | -2 | 17 |
| Net profit | 276 | 198 | -20 | -72 | -107 | 166 | 38 | 127 | -125 | -41 | 33 | -5 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.796 | 1.793 | 1.948 | 1.266 | 715 | 981 | 661 | 639 | 383 | 362 | 184 | 179 | 248 |
| Equity | 673 | 775 | 657 | 485 | 277 | 443 | 375 | 394 | 159 | 118 | 158 | 145 | 206 |
| Long-term debt | 201 | 148 | 89 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 912 | 861 | 1.202 | 752 | 437 | 539 | 286 | 245 | 224 | 245 | 26 | 34 | 42 |
| Total debt | 1.113 | 1.008 | 1.291 | 781 | 437 | 539 | 286 | 245 | 224 | 245 | 26 | 34 | 42 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|