| Revenue | DKK -557K | +33% |
| EBITDA | DKK -1,5M | +7% |
| Net profit | DKK 2,1M | -47% |
| Total assets | DKK 44,2M | -2% |
| Equity | DKK 36M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -25 | -78 | -819 | -377 | -349 | -706 | -643 | -746 | -439 | -218 | -419 | -557 |
| Staff expenses | -0 | -0 | -0 | -0 | -123 | -239 | -426 | -374 | -1.073 | -755 | -682 | -1.151 | -901 |
| EBITDA | -8 | -25 | -78 | -819 | -499 | -588 | -1.132 | -1.023 | -1.820 | -1.559 | -901 | -1.569 | -1.457 |
| Depreciation & amort. | -0 | -1 | -1 | -99 | -24 | -24 | -40 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -26 | -79 | -919 | -523 | -611 | -1.172 | -1.023 | -1.820 | -1.559 | -901 | -1.569 | -1.457 |
| Net financials | 1.745 | 19.511 | 11.744 | -1.461 | 5.549 | 378 | -529 | 5.853 | 1.893 | 6.532 | -2.689 | 6.643 | 4.220 |
| Profit before tax | 1.738 | 19.486 | 11.665 | -2.380 | 4.978 | -253 | -1.701 | 4.829 | 73 | 4.971 | -3.591 | 5.073 | 2.763 |
| Tax | -0 | -14 | 181 | -663 | 632 | 96 | -332 | 1.158 | 156 | 636 | -720 | 1.217 | 708 |
| Net profit | 1.738 | 19.499 | 11.484 | -1.717 | 4.346 | -349 | -1.369 | 3.670 | -82 | 4.335 | -2.871 | 3.856 | 2.054 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.412 | 22.635 | 33.738 | 30.554 | 39.088 | 40.608 | 39.275 | 36.131 | 44.320 | 47.159 | 45.154 | 45.207 | 44.212 |
| Equity | 2.394 | 21.397 | 32.532 | 30.324 | 34.394 | 33.841 | 31.958 | 34.128 | 33.845 | 37.328 | 33.783 | 34.038 | 36.032 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.503 | 5.207 | 0 | 0 | 9.000 | 9.000 | 9.000 | 9.000 | 6.000 |
| Short-term debt | 18 | 1.238 | 1.205 | 231 | 1.191 | 1.561 | 7.317 | 2.003 | 1.475 | 831 | 2.372 | 2.169 | 2.180 |
| Total debt | 18 | 1.238 | 1.205 | 231 | 4.695 | 6.767 | 7.317 | 2.003 | 10.475 | 9.831 | 11.372 | 11.169 | 8.180 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|