| Revenue | DKK 489K | -15% |
| EBITDA | DKK -330K | -1122% |
| Net profit | DKK 411K | +70% |
| Total assets | DKK 7,5M | +8% |
| Equity | DKK 5,2M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 594 | 201 | -200 | 229 | 1.301 | -264 | 190 | 14 | 262 | 362 | 697 | 572 | 489 |
| Staff expenses | -268 | -121 | -123 | -221 | -243 | -548 | -671 | -537 | -460 | -44 | -331 | -539 | -819 |
| EBITDA | 326 | 80 | -323 | 8 | 1.058 | -812 | -481 | -523 | -199 | 318 | 366 | 32 | -330 |
| Depreciation & amort. | -88 | -61 | -90 | -72 | -45 | -46 | -50 | -46 | -37 | -11 | -14 | -59 | -108 |
| EBIT | 238 | 19 | -413 | -64 | 1.013 | -858 | -530 | -568 | -235 | 307 | 352 | -27 | -439 |
| Net financials | 939 | 1.733 | 2.512 | -225 | -143 | 2.871 | -1.449 | 1.078 | 1.451 | 638 | 214 | 394 | 899 |
| Profit before tax | 1.177 | 1.751 | 2.099 | -289 | 870 | 2.013 | -1.980 | 509 | 1.216 | 946 | 566 | 367 | 460 |
| Tax | 87 | 543 | 123 | -265 | 193 | -176 | -443 | 46 | 161 | 191 | -92 | 126 | 49 |
| Net profit | 1.090 | 1.208 | 1.976 | -24 | 677 | 2.189 | -1.536 | 464 | 1.055 | 754 | 657 | 242 | 411 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.865 | 5.990 | 4.179 | 8.942 | 9.269 | 6.670 | 4.660 | 4.987 | 6.191 | 6.890 | 4.701 | 6.923 | 7.506 |
| Equity | -2.908 | -1.700 | 276 | 252 | 929 | 3.118 | 1.582 | 2.045 | 3.100 | 3.854 | 4.512 | 4.753 | 5.165 |
| Long-term debt | 8.545 | 7.460 | 3.837 | 8.462 | 6.462 | 3.262 | 2.762 | 2.762 | 2.790 | 2.762 | 0 | 0 | 1.612 |
| Short-term debt | 228 | 230 | 66 | 228 | 1.878 | 290 | 317 | 179 | 301 | 274 | 189 | 2.169 | 729 |
| Total debt | 8.773 | 7.690 | 3.903 | 8.690 | 8.340 | 3.552 | 3.079 | 2.941 | 3.091 | 3.036 | 189 | 2.169 | 2.342 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|