| Revenue | DKK 658K | +110% |
| EBITDA | DKK 658K | +110% |
| Net profit | DKK 704K | +184% |
| Total assets | DKK 4,3M | -30% |
| Equity | DKK 1,5M | +94% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 79 | 157 | 158 | 164 | 115 | 104 | 213 | 204 | 187 | 170 | 313 | 658 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 117 | 79 | 157 | 158 | 164 | 115 | 104 | 213 | 204 | -340 | 170 | 313 | 658 |
| Depreciation & amort. | -7 | -53 | -59 | -59 | -47 | -47 | -48 | -52 | -58 | -51 | -63 | -155 | -26 |
| EBIT | 110 | 26 | 98 | 99 | 117 | 68 | 55 | 162 | 145 | -391 | 107 | 158 | 632 |
| Net financials | -108 | -76 | -76 | -87 | -76 | -70 | -19 | -119 | -148 | -121 | -116 | -1.001 | -106 |
| Profit before tax | 2 | -52 | 22 | 13 | 41 | -2 | 36 | 42 | -3 | -512 | -9 | -843 | 526 |
| Tax | -19 | -26 | -26 | -59 | 9 | -0 | 13 | -10 | -31 | 76 | 5 | -3 | -179 |
| Net profit | 21 | -26 | 48 | 71 | 32 | -2 | 23 | 52 | 28 | -588 | -14 | -840 | 704 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.083 | 5.128 | 5.049 | 5.002 | 5.651 | 5.843 | 5.486 | 7.022 | 6.584 | 5.109 | 6.574 | 6.217 | 4.335 |
| Equity | 1.239 | 1.219 | 1.267 | 1.337 | 1.369 | 1.366 | 1.390 | 1.442 | 2.189 | 1.601 | 1.587 | 747 | 1.451 |
| Long-term debt | 2.750 | 2.643 | 2.541 | 2.440 | 2.336 | 2.831 | 2.457 | 3.524 | 2.263 | 1.510 | 2.878 | 2.796 | 1.247 |
| Short-term debt | 742 | 940 | 941 | 974 | 1.686 | 1.385 | 1.407 | 1.855 | 1.956 | 1.765 | 1.890 | 2.489 | 1.634 |
| Total debt | 3.492 | 3.583 | 3.483 | 3.414 | 4.022 | 4.216 | 3.864 | 5.379 | 4.218 | 3.275 | 4.768 | 5.285 | 2.881 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|