| Revenue | DKK -355K | +56% |
| EBITDA | DKK -794K | -20% |
| Net profit | DKK 10,8M | +33% |
| Total assets | DKK 46,3M | +31% |
| Equity | DKK 42,3M | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 314 | 328 | 313 | 310 | 332 | 318 | 200 | 119 | 79 | -121 | -183 | -227 | -355 |
| Staff expenses | -88 | -50 | -194 | -250 | -250 | -502 | -7 | -61 | -0 | -0 | -0 | -432 | -439 |
| EBITDA | 49 | 132 | -135 | -79 | -81 | -416 | -93 | -133 | -99 | -121 | -183 | -659 | -794 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 49 | 132 | -135 | -79 | -81 | -416 | -93 | -133 | -99 | -121 | -183 | -659 | -794 |
| Net financials | 1.021 | 13.632 | -1.027 | 1.084 | 2.729 | 9.326 | -3.013 | 1.732 | 1.236 | 7.269 | -1.607 | 10.438 | 14.890 |
| Profit before tax | 1.070 | 13.765 | -1.161 | 1.005 | 2.648 | 8.910 | -1.747 | 1.599 | 1.137 | 7.148 | -1.790 | 9.778 | 14.096 |
| Tax | 273 | 2.564 | 562 | 239 | 584 | 1.963 | 680 | 352 | 258 | 1.573 | 10 | 1.611 | 3.261 |
| Net profit | 797 | 11.201 | -1.723 | 766 | 2.064 | 6.948 | -2.427 | 1.247 | 879 | 5.575 | -1.801 | 8.168 | 10.835 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.831 | 25.497 | 18.917 | 17.958 | 20.561 | 34.446 | 28.015 | 22.463 | 23.058 | 29.507 | 26.393 | 35.374 | 46.298 |
| Equity | 4.220 | 15.321 | 13.497 | 14.163 | 16.127 | 22.975 | 18.151 | 19.298 | 20.027 | 25.452 | 23.501 | 31.669 | 42.304 |
| Long-term debt | 7.949 | 7.130 | 5.030 | 3.754 | 0 | 8.754 | 7.700 | 2.700 | 2.700 | 2.700 | 2.700 | 2.700 | 2.700 |
| Short-term debt | 662 | 3.047 | 389 | 41 | 4.434 | 1.946 | 2.164 | 465 | 331 | 1.355 | 192 | 1.005 | 1.294 |
| Total debt | 8.611 | 10.177 | 5.419 | 3.795 | 4.434 | 10.700 | 9.864 | 3.165 | 3.031 | 4.055 | 2.892 | 3.705 | 3.994 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|