| Revenue | DKK -184K | +26% |
| EBITDA | DKK -184K | -26% |
| Net profit | DKK -2M | -347% |
| Total assets | DKK 21,2M | +4% |
| Equity | DKK 18,1M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.163 | 948 | -121 | -303 | -26 | 78 | 134 | 207 | 146 | 194 | 181 | -147 | -184 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.163 | 1.235 | -121 | -303 | -26 | 78 | 134 | 207 | 146 | 194 | 181 | -147 | -184 |
| Depreciation & amort. | -252 | 143 | -83 | -83 | -96 | -14 | -103 | -592 | -110 | -102 | -46 | -46 | -53 |
| EBIT | 911 | 1.091 | -203 | -386 | -122 | 65 | 31 | -385 | 35 | 93 | 135 | -193 | -238 |
| Net financials | 851 | 867 | -646 | 311 | 1.141 | 1.680 | 180 | 507 | -398 | 2.868 | 920 | 996 | -1.913 |
| Profit before tax | 1.762 | 1.958 | -849 | -75 | 1.019 | 1.745 | 212 | 122 | -363 | 2.961 | 1.055 | 844 | -2.151 |
| Tax | 139 | 238 | -23 | 2 | 42 | 104 | 15 | 62 | -76 | 209 | 61 | 12 | -101 |
| Net profit | 1.623 | 1.720 | -826 | -77 | 977 | 1.641 | 197 | 60 | -287 | 2.752 | 994 | 831 | -2.050 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.664 | 16.359 | 15.041 | 14.809 | 16.371 | 16.424 | 16.282 | 16.569 | 15.812 | 19.152 | 19.692 | 20.438 | 21.188 |
| Equity | 12.339 | 14.011 | 13.135 | 13.058 | 14.035 | 15.624 | 15.821 | 15.881 | 15.595 | 18.346 | 19.341 | 20.172 | 18.122 |
| Long-term debt | 1.260 | 1.828 | 1.721 | 1.614 | 1.507 | 286 | 206 | 129 | 51 | 36 | 0 | 0 | 23 |
| Short-term debt | 65 | 515 | 184 | 136 | 822 | 495 | 232 | 532 | 166 | 737 | 315 | 226 | 3.043 |
| Total debt | 1.325 | 2.343 | 1.905 | 1.751 | 2.329 | 780 | 439 | 662 | 217 | 773 | 315 | 226 | 3.065 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|