| Revenue | DKK 360K | +126% |
| EBITDA | DKK 88K | +193% |
| Net profit | DKK 49K | +155% |
| Total assets | DKK 3,2M | +1% |
| Equity | DKK 2,5M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.594 | 1.235 | 1.976 | 2.262 | 1.922 | 2.044 | 1.822 | 1.336 | 526 | 219 | 110 | 159 | 360 |
| Staff expenses | -404 | -338 | -321 | -313 | -313 | -342 | -383 | -351 | -206 | -243 | -245 | -274 | -272 |
| EBITDA | 1.190 | 897 | 437 | 723 | 1.568 | 2.880 | 403 | -805 | 2.203 | 365 | 87 | -95 | 88 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.190 | 897 | 437 | 723 | 1.568 | 2.880 | 403 | -805 | 2.203 | 365 | 87 | -95 | 88 |
| Net financials | -593 | -465 | -433 | -352 | -311 | -259 | -1.312 | -2.057 | -102 | -63 | -44 | -43 | -24 |
| Profit before tax | 597 | 431 | 4 | 371 | 1.257 | 2.622 | 127 | -1.072 | 2.101 | 302 | 43 | -138 | 64 |
| Tax | 106 | 104 | -7 | 69 | 352 | 578 | 30 | -221 | 192 | 19 | -115 | -48 | 15 |
| Net profit | 492 | 327 | 11 | 301 | 905 | 2.044 | 97 | -851 | 1.910 | 283 | 158 | -90 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.913 | 40.396 | 38.887 | 35.305 | 34.696 | 35.912 | 34.839 | 22.522 | 14.748 | 7.428 | 5.422 | 3.193 | 3.221 |
| Equity | -2.601 | -2.274 | -2.263 | -1.961 | -1.057 | 987 | 1.084 | 233 | 2.143 | 2.426 | 2.584 | 2.494 | 2.543 |
| Long-term debt | 14.794 | 14.249 | 13.598 | 12.976 | 12.209 | 11.437 | 10.634 | 7.843 | 3.566 | 1.647 | 837 | 508 | 485 |
| Short-term debt | 29.614 | 28.210 | 27.349 | 24.018 | 22.918 | 22.284 | 21.896 | 14.131 | 8.794 | 3.102 | 1.862 | 99 | 86 |
| Total debt | 44.408 | 42.460 | 40.947 | 36.994 | 35.127 | 33.722 | 32.530 | 21.974 | 12.360 | 4.749 | 2.699 | 608 | 572 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|