| Revenue | DKK 683K | +10% |
| EBITDA | DKK 152K | +23% |
| Net profit | DKK 121K | +16% |
| Total assets | DKK 649K | +36% |
| Equity | DKK 426K | +40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 221 | 180 | 396 | 176 | 197 | 509 | 277 | 508 | 205 | 680 | 460 | 624 | 683 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -471 | -503 | -499 | -530 |
| EBITDA | 37 | 3 | 164 | -16 | -61 | 241 | -68 | 163 | -139 | 209 | -43 | 124 | 152 |
| Depreciation & amort. | -24 | -39 | -48 | -39 | -20 | -19 | -11 | -8 | -35 | -0 | -0 | -0 | -0 |
| EBIT | 13 | -37 | 116 | -55 | -80 | 222 | -79 | 155 | -173 | 209 | -43 | 124 | 152 |
| Net financials | -15 | -15 | -18 | -11 | -6 | -1 | -1 | -1 | -36 | -4 | -1 | 0 | 4 |
| Profit before tax | -2 | -51 | 99 | -67 | -86 | 221 | -80 | 154 | -209 | 205 | -44 | 125 | 156 |
| Tax | -2 | -5 | 19 | -20 | -14 | 51 | -16 | 35 | 1 | 8 | -0 | 20 | 35 |
| Net profit | 0 | -46 | 80 | -47 | -72 | 170 | -64 | 119 | -210 | 197 | -44 | 105 | 121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 364 | 319 | 375 | 298 | 302 | 333 | 308 | 430 | 290 | 434 | 309 | 478 | 649 |
| Equity | 117 | 71 | 151 | 104 | 31 | 201 | 137 | 256 | 46 | 243 | 199 | 304 | 426 |
| Long-term debt | 87 | 122 | 86 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 160 | 126 | 138 | 190 | 270 | 132 | 172 | 174 | 244 | 190 | 110 | 173 | 224 |
| Total debt | 247 | 248 | 224 | 194 | 270 | 132 | 172 | 174 | 244 | 190 | 110 | 173 | 224 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|