| Revenue | DKK 3,2M | +45% |
| EBITDA | DKK 3,2M | +45% |
| Net profit | DKK 845K | +557% |
| Total assets | DKK 45,1M | +3% |
| Equity | DKK 11,2M | +8% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -543 | 358 | 670 | 688 | 873 | 1.491 | 1.616 | 1.617 | 1.985 | 2.040 | 1.582 | 1.548 | 2.179 | 3.169 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -610 | 675 | 670 | 688 | 873 | 1.491 | 1.616 | 1.617 | 1.984 | 2.040 | 1.582 | 1.548 | 2.179 | 3.169 |
| Depreciation & amort. | -0 | -159 | 19 | -69 | -104 | -167 | -191 | -254 | -296 | -315 | -335 | -352 | -395 | -407 |
| EBIT | -610 | 517 | 651 | 619 | 769 | 1.323 | 1.425 | 1.364 | 1.688 | 1.725 | 1.248 | 1.196 | 1.783 | 2.762 |
| Net financials | -323 | -234 | -15 | -385 | -124 | 433 | 265 | -234 | -74 | -73 | 489 | -172 | -1.560 | -1.687 |
| Profit before tax | -290 | 283 | 636 | 234 | 645 | 1.756 | 1.690 | 1.130 | 1.614 | 1.652 | 1.736 | 1.024 | 223 | 1.074 |
| Tax | -74 | 66 | 157 | 41 | 100 | 167 | 179 | 132 | 449 | 256 | 167 | 442 | 94 | 229 |
| Net profit | -216 | 217 | 479 | 193 | 546 | 1.589 | 1.511 | 998 | 1.165 | 1.396 | 1.569 | 582 | 129 | 845 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.177 | 7.681 | 9.124 | 15.688 | 21.691 | 25.099 | 25.652 | 33.182 | 33.695 | 37.486 | 38.927 | 40.935 | 43.997 | 45.121 |
| Equity | 711 | 928 | 1.308 | 1.403 | 1.949 | 3.697 | 5.142 | 6.034 | 7.091 | 8.377 | 9.833 | 10.301 | 10.312 | 11.157 |
| Long-term debt | -3.851 | 4.840 | 6.138 | 12.719 | 15.593 | 16.727 | 34.198 | 32.839 | 45.809 | 50.099 | 24.620 | 25.590 | 27.625 | 29.411 |
| Short-term debt | -2.616 | 1.913 | 1.669 | 1.566 | 4.150 | 4.675 | 1.898 | 9.310 | 3.036 | 3.391 | 4.473 | 5.044 | 5.976 | 4.553 |
| Total debt | -6.467 | 6.753 | 7.807 | 14.285 | 19.743 | 21.402 | 36.097 | 42.149 | 48.845 | 53.490 | 29.094 | 30.634 | 33.601 | 33.964 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|