| Revenue | DKK 2,4M | +98% |
| EBITDA | DKK 651K | +10% |
| Net profit | DKK 478K | -6% |
| Total assets | DKK 2,2M | +24% |
| Equity | DKK 494K | +3009% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -32 | -8 | 7 | 112 | 9 | 41 | 163 | 55 | 85 | 96 | 1.195 | 2.362 |
| Staff expenses | -0 | -0 | -0 | -0 | -146 | -189 | -182 | -43 | -88 | -237 | -302 | -605 | -1.711 |
| EBITDA | -21 | 386 | -24 | 7 | -34 | -180 | -141 | 120 | -33 | -152 | -206 | 590 | 651 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -18 | -18 | -18 | -126 | -71 | -15 | -29 | -40 | -84 |
| EBIT | -21 | 386 | -24 | -4 | -51 | -197 | -158 | -6 | -104 | -167 | -235 | 549 | 567 |
| Net financials | -1 | 36 | 282 | 430 | 614 | -571 | 98 | -7 | -7 | -16 | -34 | -57 | -89 |
| Profit before tax | -21 | 379 | 258 | 426 | 563 | -768 | -60 | -13 | -111 | -184 | -269 | 492 | 478 |
| Tax | -0 | -0 | -0 | -0 | -9 | -41 | 41 | -0 | -0 | -0 | -0 | -19 | -0 |
| Net profit | -21 | 379 | 258 | 426 | 571 | -727 | -101 | -13 | -111 | -184 | -269 | 511 | 478 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61 | 420 | 156 | 684 | 1.232 | 489 | 434 | 309 | 82 | 1.175 | 1.215 | 1.736 | 2.152 |
| Equity | -569 | -190 | 69 | 494 | 1.016 | 237 | 83 | 69 | -42 | -226 | -495 | 16 | 494 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 678 | 624 | 619 | 621 |
| Short-term debt | 629 | 610 | 88 | 189 | 216 | 252 | 352 | 154 | 124 | 723 | 1.086 | 1.101 | 1.037 |
| Total debt | 629 | 610 | 88 | 189 | 216 | 252 | 352 | 239 | 124 | 1.401 | 1.710 | 1.720 | 1.658 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|