| Revenue | DKK -70K | -21% |
| EBITDA | DKK -170K | +10% |
| Net profit | DKK 192K | -58% |
| Total assets | DKK 11,2M | +1% |
| Equity | DKK 11,2M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | 39 | 31 | 35 | 19 | -10 | -8 | -14 | 150 | -38 | -55 | -89 | -70 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -0 | -100 | -100 | -0 | -100 | -100 |
| EBITDA | 44 | 39 | 31 | 35 | 19 | -110 | -108 | -14 | 50 | -138 | -55 | -189 | -170 |
| Depreciation & amort. | -10 | -18 | -14 | -11 | -11 | -11 | -11 | -12 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 34 | 21 | 17 | 24 | 8 | -121 | -119 | -26 | 50 | -138 | -55 | -189 | -170 |
| Net financials | 1.180 | 1.022 | 739 | 1.041 | 1.684 | 973 | 170 | 576 | 2.905 | 855 | 998 | 673 | 363 |
| Profit before tax | 1.214 | 1.043 | 756 | 1.065 | 1.692 | 852 | 50 | 550 | 2.954 | 717 | 943 | 485 | 192 |
| Tax | 66 | 133 | 19 | 161 | 48 | 38 | -143 | -11 | 386 | 158 | 0 | 22 | -0 |
| Net profit | 1.148 | 910 | 737 | 903 | 1.644 | 814 | 193 | 561 | 2.568 | 559 | 942 | 462 | 192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.153 | 5.691 | 6.112 | 6.744 | 8.053 | 8.567 | 8.941 | 9.310 | 10.370 | 10.694 | 11.207 | 11.104 | 11.177 |
| Equity | 3.383 | 3.793 | 4.529 | 5.333 | 6.847 | 7.427 | 7.620 | 8.182 | 10.150 | 10.653 | 11.195 | 11.092 | 11.165 |
| Long-term debt | 1.308 | 1.263 | 1.218 | 1.173 | 1.127 | 1.081 | 1.035 | 988 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 462 | 636 | 364 | 239 | 79 | 59 | 286 | 140 | 220 | 41 | 12 | 12 | 12 |
| Total debt | 1.770 | 1.899 | 1.582 | 1.412 | 1.206 | 1.140 | 1.320 | 1.128 | 220 | 41 | 12 | 12 | 12 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|