| Revenue | DKK -338K | +44% |
| EBITDA | DKK -1,3M | -70% |
| Net profit | DKK 2,6M | -61% |
| Total assets | DKK 79,9M | +3% |
| Equity | DKK 73,5M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 4.318 | 52.121 | -32 | 207 | 511 | -184 | -235 | -235 | -338 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -454 | -532 | -532 | -532 | -532 |
| EBITDA | 2.422 | 3.314 | 1.957 | 3.662 | 4.318 | 52.121 | -32 | 207 | 57 | -715 | -767 | -767 | -1.300 |
| Depreciation & amort. | 29 | 29 | 38 | 29 | 30 | -32 | -34 | -90 | -212 | -337 | -284 | -333 | -341 |
| EBIT | 2.392 | 3.284 | 1.919 | 3.633 | 4.288 | 52.089 | -66 | 116 | -155 | -1.052 | -1.051 | -1.100 | -1.642 |
| Net financials | 2.339 | 4.232 | 2.716 | 5.941 | 4.476 | 52.871 | 836 | 6.050 | 9.501 | 1.885 | -2.213 | 9.405 | 5.050 |
| Profit before tax | 2.338 | 4.257 | 2.708 | 5.962 | 4.413 | 52.842 | 793 | 5.924 | 8.734 | 832 | -3.263 | 8.305 | 3.408 |
| Tax | -6 | 258 | 200 | 561 | 21 | 167 | 187 | 883 | 1.807 | 158 | -727 | 1.691 | 803 |
| Net profit | 2.344 | 3.999 | 2.508 | 5.401 | 4.392 | 52.675 | 606 | 5.041 | 6.927 | 675 | -2.537 | 6.614 | 2.605 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.748 | 10.351 | 11.392 | 15.836 | 18.725 | 69.340 | 67.929 | 73.453 | 77.258 | 74.195 | 71.485 | 77.955 | 79.925 |
| Equity | 6.610 | 9.109 | 10.118 | 14.519 | 17.907 | 68.582 | 67.188 | 70.229 | 73.157 | 71.832 | 68.295 | 73.909 | 73.514 |
| Long-term debt | 1.067 | 1.040 | 1.014 | 740 | 721 | 704 | 687 | 670 | 652 | 499 | 500 | 500 | 500 |
| Short-term debt | 71 | 201 | 260 | 577 | 97 | 54 | 54 | 2.526 | 3.404 | 1.818 | 2.690 | 3.506 | 5.882 |
| Total debt | 1.138 | 1.241 | 1.274 | 1.317 | 818 | 757 | 741 | 3.196 | 4.057 | 2.316 | 3.190 | 4.006 | 6.382 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|