| Revenue | DKK 380K | -284% |
| EBITDA | DKK 380K | +284% |
| Net profit | DKK 1,8M | -71% |
| Total assets | DKK 52,9M | +24% |
| Equity | DKK 15,6M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 113 | 284 | 179 | 299 | 286 | 147 | 310 | 275 | 292 | 288 | -207 | 380 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 113 | 284 | 179 | 299 | 286 | 147 | 310 | 275 | 292 | 288 | -207 | 380 |
| Depreciation & amort. | -0 | -11 | -11 | -13 | -13 | -13 | -14 | -27 | -27 | -29 | -31 | -31 | -31 |
| EBIT | -6 | 103 | 273 | 167 | 286 | 274 | 133 | 282 | 247 | 263 | 257 | -238 | 349 |
| Net financials | -52 | -145 | -229 | 408 | 559 | 603 | 1.902 | 187 | 3.162 | 2.610 | -2.174 | 7.727 | 2.195 |
| Profit before tax | -58 | -43 | 44 | 574 | 845 | 877 | 2.035 | 470 | 3.409 | 2.873 | -1.917 | 7.489 | 2.544 |
| Tax | -0 | -0 | -100 | -17 | 23 | 120 | -35 | -0 | 239 | 711 | 125 | 1.349 | 746 |
| Net profit | -58 | -43 | 144 | 592 | 822 | 757 | 2.070 | 470 | 3.171 | 2.162 | -2.042 | 6.140 | 1.798 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.228 | 11.380 | 11.288 | 11.387 | 11.400 | 17.460 | 14.003 | 14.198 | 17.297 | 32.460 | 37.062 | 42.716 | 52.928 |
| Equity | -414 | -456 | -313 | 279 | 1.101 | 1.858 | 3.928 | 4.398 | 7.568 | 9.730 | 7.688 | 13.828 | 15.626 |
| Long-term debt | 1.633 | 11.791 | 11.558 | 10.371 | 9.222 | 14.433 | 8.696 | 8.505 | 8.505 | 21.055 | 27.826 | 28.126 | 37.126 |
| Short-term debt | 9 | 45 | 42 | 738 | 1.077 | 1.169 | 1.380 | 1.296 | 1.221 | 1.645 | 1.549 | 732 | 146 |
| Total debt | 1.641 | 11.836 | 11.600 | 11.109 | 10.299 | 15.602 | 10.075 | 9.801 | 9.726 | 22.700 | 29.374 | 28.858 | 37.272 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|