| Revenue | DKK 525K | +145% |
| EBITDA | DKK -1,2M | -651% |
| Net profit | DKK 19,4M | +18% |
| Total assets | DKK 158,1M | +35% |
| Equity | DKK 131M | +25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 12 | 48 | 16 | 14 | 105 | 120 | -231 | 55.059 | 63.326 | -60 | 214 | 525 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36.264 | -35.469 | -0 | -0 | -0 |
| EBITDA | 1 | -159 | 24 | -57 | 9 | 212 | 214 | -171 | 18.563 | 27.796 | -43 | 213 | -1.175 |
| Depreciation & amort. | 9 | -20 | -9 | -9 | -9 | -9 | -9 | -9 | -1.602 | -3.210 | -9 | -9 | -9 |
| EBIT | -8 | -179 | 15 | -67 | 0 | 203 | 205 | -180 | 16.961 | 24.585 | -52 | 204 | -1.184 |
| Net financials | 328 | 1.456 | 2.998 | 3.701 | 4.497 | 4.470 | 4.867 | 8.649 | -795 | -834 | 35.325 | 16.254 | 20.169 |
| Profit before tax | 338 | 1.312 | 3.047 | 3.639 | 4.518 | 4.672 | 5.072 | 8.469 | 16.166 | 23.461 | 35.273 | 16.458 | 19.815 |
| Tax | 9 | 18 | 17 | 2 | 10 | -25 | -78 | -21 | 3.891 | 5.170 | 176 | 4 | 384 |
| Net profit | 329 | 1.295 | 3.030 | 3.637 | 4.507 | 4.698 | 5.150 | 8.489 | 12.275 | 18.291 | 35.097 | 16.454 | 19.431 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.187 | 5.966 | 8.486 | 11.642 | 14.904 | 18.516 | 22.514 | 31.189 | 165.759 | 167.959 | 105.611 | 116.887 | 158.058 |
| Equity | 1.230 | 2.476 | 5.458 | 8.395 | 11.802 | 15.400 | 19.450 | 27.039 | 35.722 | 53.956 | 88.781 | 105.177 | 130.995 |
| Long-term debt | 0 | 980 | 976 | 976 | 1.936 | 1.870 | 1.802 | 1.735 | 42.578 | 54.782 | 2.619 | 2.512 | 2.348 |
| Short-term debt | 957 | 2.370 | 2.052 | 2.272 | 1.166 | 1.246 | 488 | 1.488 | 87.459 | 57.008 | 12.942 | 7.864 | 23.465 |
| Total debt | 957 | 3.350 | 3.028 | 3.248 | 3.102 | 3.116 | 2.291 | 3.223 | 130.038 | 111.790 | 15.561 | 10.375 | 25.813 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|