| Revenue | DKK 599K | +100% |
| EBITDA | DKK 320K | +125% |
| Net profit | DKK 15,9M | +39% |
| Total assets | DKK 97,3M | +24% |
| Equity | DKK 93,3M | +20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 218 | 350 | 403 | -49 | 375 | 400 | -566 | 1.853 | -26 | 316 | 240 | 299 | 599 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 218 | 350 | 403 | -49 | 375 | 548 | -566 | 1.853 | -26 | -195 | 49 | -1.262 | 320 |
| Depreciation & amort. | -113 | -114 | -119 | -265 | -1.148 | 74 | -739 | -122 | -162 | -246 | -412 | -12 | -105 |
| EBIT | 104 | 236 | 284 | -313 | -773 | 474 | -1.304 | 1.731 | -188 | -441 | -363 | -1.274 | 215 |
| Net financials | 3.706 | 2.416 | 4.751 | 3.864 | 6.319 | 1.111 | 5.689 | 3.481 | 14.938 | 8.573 | 15.481 | 12.800 | 15.789 |
| Profit before tax | 3.810 | 2.652 | 5.035 | 3.551 | 5.546 | 1.585 | 4.385 | 5.212 | 14.751 | 8.132 | 15.118 | 11.526 | 16.004 |
| Tax | -0 | -28 | 52 | -28 | -30 | -27 | -72 | 566 | -55 | -100 | 41 | 62 | 99 |
| Net profit | 3.810 | 2.679 | 4.983 | 3.579 | 5.576 | 1.612 | 4.457 | 4.647 | 14.806 | 8.232 | 15.077 | 11.464 | 15.905 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.627 | 16.259 | 20.902 | 28.109 | 32.022 | 36.535 | 40.800 | 40.672 | 53.014 | 60.179 | 77.306 | 78.299 | 97.287 |
| Equity | 8.193 | 10.773 | 15.656 | 18.885 | 24.112 | 25.623 | 29.780 | 34.327 | 48.482 | 56.005 | 66.081 | 77.486 | 93.330 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 10.729 | 10.296 | 4.972 | 3.475 | 3.234 | 0 | 0 | 0 |
| Short-term debt | 5.434 | 5.486 | 5.246 | 9.224 | 7.910 | 183 | 725 | 1.374 | 1.057 | 940 | 11.225 | 813 | 3.957 |
| Total debt | 5.434 | 5.486 | 5.246 | 9.224 | 7.910 | 10.911 | 11.020 | 6.346 | 4.532 | 4.174 | 11.225 | 813 | 3.957 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|