| Revenue | DKK 200K | -69% |
| EBITDA | DKK 200K | -69% |
| Net profit | DKK 1,2M | -46% |
| Total assets | DKK 18,3M | +7% |
| Equity | DKK 17,9M | +6% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 240 | 240 | 185 | 214 | 210 | 221 | 220 | 221 | 194 | 115 | 223 | 637 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 215 | 213 | 185 | 214 | 210 | 221 | 220 | 221 | 194 | 115 | 223 | 637 | 200 |
| Depreciation & amort. | 44 | -44 | -68 | -76 | -76 | -76 | -76 | -76 | -76 | -57 | -76 | -44 | -79 |
| EBIT | 171 | 169 | 117 | 138 | 134 | 145 | 144 | 145 | 119 | 58 | 147 | 593 | 122 |
| Net financials | 756 | 1.079 | 1.243 | 1.433 | 812 | 485 | 902 | 1.669 | 2.391 | 3.645 | 289 | 1.910 | 1.313 |
| Profit before tax | 927 | 1.248 | 1.360 | 1.572 | 947 | 630 | 1.046 | 1.813 | 2.510 | 3.703 | 436 | 2.504 | 1.434 |
| Tax | 35 | 15 | 21 | 37 | 38 | 39 | 52 | 53 | 134 | 219 | -43 | 288 | 245 |
| Net profit | 892 | 1.233 | 1.339 | 1.534 | 909 | 591 | 995 | 1.761 | 2.376 | 3.484 | 480 | 2.215 | 1.189 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.949 | 7.606 | 8.119 | 9.489 | 10.480 | 9.950 | 10.781 | 12.264 | 16.801 | 18.046 | 18.382 | 17.195 | 18.322 |
| Equity | 5.442 | 6.375 | 7.414 | 8.648 | 9.257 | 9.598 | 10.392 | 11.953 | 14.218 | 17.701 | 18.066 | 16.864 | 17.930 |
| Long-term debt | 634 | 556 | 126 | 126 | 126 | 126 | 126 | 126 | 66 | 66 | 66 | 60 | 75 |
| Short-term debt | 753 | 562 | 458 | 586 | 960 | 82 | 110 | 25 | 2.348 | 100 | 115 | 137 | 112 |
| Total debt | 1.387 | 1.118 | 584 | 712 | 1.086 | 208 | 236 | 151 | 2.414 | 166 | 181 | 197 | 186 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|