| Revenue | DKK 3M | -12% |
| EBITDA | DKK 1,7M | -33% |
| Net profit | DKK 1,5M | -35% |
| Total assets | DKK 9,9M | +9% |
| Equity | DKK 9,2M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | — | — | -36 | 51 | -12 | 174 | -29 | 3.192 | 2.889 | 2.321 | 3.459 | 3.049 |
| Staff expenses | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -1.816 | -1.687 | -1.623 | -1.626 | -860 | -1.304 |
| EBITDA | -11 | -18 | -26 | -36 | 51 | -12 | 174 | -1.908 | 1.505 | 1.266 | 695 | 2.600 | 1.745 |
| Depreciation & amort. | -9 | -131 | -131 | -131 | -131 | -109 | -48 | -64 | -129 | -99 | -99 | -99 | -13 |
| EBIT | -20 | -149 | -157 | -167 | -80 | -121 | 126 | -1.972 | 1.376 | 1.167 | 596 | 2.501 | 1.732 |
| Net financials | 269 | 228 | 198 | 397 | 496 | 682 | 712 | 3.129 | 214 | 412 | 735 | 490 | 127 |
| Profit before tax | 249 | 79 | 41 | 230 | 416 | 561 | 838 | 1.157 | 1.590 | 1.578 | 1.331 | 2.990 | 1.859 |
| Tax | 75 | 21 | 13 | 62 | 88 | 128 | 183 | 255 | 345 | 341 | 283 | 669 | 361 |
| Net profit | 174 | 58 | 28 | 168 | 327 | 433 | 655 | 902 | 1.245 | 1.238 | 1.048 | 2.321 | 1.498 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.202 | 3.150 | 2.225 | 2.252 | 2.417 | 2.824 | 3.185 | 4.650 | 5.825 | 6.430 | 7.277 | 9.111 | 9.935 |
| Equity | 3.145 | 3.103 | 2.131 | 2.099 | 2.325 | 2.655 | 3.110 | 3.712 | 4.757 | 5.795 | 6.643 | 7.866 | 9.163 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 18 | 73 | 145 | 92 | 169 | 54 | 912 | 1.045 | 615 | 621 | 1.243 | 770 |
| Total debt | 22 | 18 | 73 | 145 | 92 | 169 | 54 | 912 | 1.045 | 615 | 621 | 1.243 | 770 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|