| Revenue | DKK -187K | +2% |
| EBITDA | DKK -659K | -1% |
| Net profit | DKK 29,1M | -32% |
| Total assets | DKK 323,7M | +10% |
| Equity | DKK 320,8M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -331 | -280 | -374 | -2.123 | -4.401 | — | -1.095 | -968 | -916 | -567 | -136 | -183 | -187 |
| Staff expenses | -20 | -478 | -548 | -560 | -560 | -514 | -484 | -475 | -469 | -469 | -469 | -469 | -472 |
| EBITDA | -350 | -758 | -922 | -2.682 | -4.962 | -1.280 | -1.579 | -1.443 | -1.385 | -1.036 | -605 | -652 | -659 |
| Depreciation & amort. | -118 | -122 | -113 | -4 | -118 | -139 | -149 | -160 | -20 | -28 | -13 | -0 | -0 |
| EBIT | -469 | -881 | -1.035 | -2.686 | -5.079 | -1.420 | -1.728 | -1.603 | -1.405 | -1.064 | -618 | -652 | -659 |
| Net financials | 11.764 | 3.420 | 45.364 | 44.585 | 39.451 | 30.060 | 30.919 | 24.701 | 7.487 | 38.719 | 369 | 43.890 | 32.287 |
| Profit before tax | 11.296 | 2.539 | 44.329 | 41.899 | 33.446 | 27.809 | 28.800 | 23.098 | 6.082 | 37.655 | -249 | 43.238 | 31.628 |
| Tax | 162 | -9 | -0 | -0 | 16 | 671 | -31 | 866 | 1.350 | 3.219 | -40 | 263 | 2.509 |
| Net profit | 11.133 | 2.549 | 44.329 | 41.899 | 33.429 | 27.138 | 28.831 | 22.232 | 4.732 | 34.436 | -209 | 42.975 | 29.119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.374 | 50.520 | 96.710 | 136.667 | 167.280 | 187.488 | 212.372 | 230.542 | 227.688 | 271.281 | 263.558 | 294.692 | 323.746 |
| Equity | 50.048 | 50.249 | 96.354 | 135.628 | 164.149 | 183.507 | 209.034 | 227.068 | 222.761 | 268.089 | 262.868 | 293.968 | 320.833 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 313 | 271 | 357 | 1.038 | 3.115 | 3.935 | 3.338 | 3.416 | 4.872 | 3.141 | 690 | 724 | 2.913 |
| Total debt | 313 | 271 | 357 | 1.038 | 3.115 | 3.935 | 3.338 | 3.416 | 4.872 | 3.141 | 690 | 724 | 2.913 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 100.0% | 2012 | |
| Individual | 25.0% | 0.0% | 2012 | |
| Individual | 25.0% | 0.0% | 2012 | |
| Individual | 25.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|