| Revenue | DKK 2,8M | +273% |
| EBITDA | DKK 1,7M | +37% |
| Net profit | DKK 3,8M | -91% |
| Total assets | DKK 130,4M | +22% |
| Equity | DKK 108,2M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 925 | 981 | 1.533 | 983 | 290 | 102 | 175 | 1.154 | 1.152 | 885 | 404 | 759 | 2.832 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -350 | -156 |
| EBITDA | 829 | 223 | 1.320 | 630 | 116 | -37 | 699 | 1.018 | 1.959 | 1.100 | 659 | 1.233 | 1.689 |
| Depreciation & amort. | -25 | -29 | -29 | -51 | -12 | -10 | -35 | -76 | -458 | -488 | -534 | -753 | -780 |
| EBIT | 805 | 194 | 1.291 | 579 | 104 | -47 | 664 | 943 | 1.501 | 612 | 125 | 480 | 909 |
| Net financials | 18.564 | -3.607 | -195 | -106 | -21 | 5.367 | 4.341 | 31.345 | 2.147 | 12.802 | 7.104 | 44.735 | 3.952 |
| Profit before tax | 19.368 | -3.414 | 1.514 | 472 | 84 | 5.320 | 4.905 | 32.288 | 3.648 | 13.414 | 7.229 | 45.215 | 4.861 |
| Tax | 225 | -0 | 187 | 125 | 16 | -0 | -0 | 186 | 634 | 977 | 19 | 933 | 1.032 |
| Net profit | 19.144 | -3.414 | 1.327 | 347 | 67 | 5.320 | 4.905 | 32.102 | 3.014 | 12.437 | 7.210 | 44.283 | 3.829 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.334 | 17.662 | 21.652 | 22.489 | 22.467 | 27.854 | 32.427 | 61.647 | 65.794 | 63.213 | 75.186 | 106.933 | 130.357 |
| Equity | 20.804 | 17.341 | 18.669 | 19.016 | 19.083 | 24.403 | 29.203 | 61.196 | 64.088 | 61.025 | 66.235 | 105.402 | 108.231 |
| Long-term debt | 0 | 0 | 2.265 | 2.333 | 2.333 | 2.333 | 2.333 | 0 | 548 | 548 | 8.015 | 595 | 595 |
| Short-term debt | 530 | 320 | 719 | 1.140 | 1.051 | 1.117 | 891 | 450 | 1.157 | 1.640 | 936 | 362 | 20.828 |
| Total debt | 530 | 320 | 2.984 | 3.473 | 3.384 | 3.451 | 3.224 | 450 | 1.706 | 2.188 | 8.951 | 957 | 21.424 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|