| Revenue | DKK -40K | +41% |
| EBITDA | DKK -40K | -41% |
| Net profit | DKK 865K | +3% |
| Total assets | DKK 1,5M | -9% |
| Equity | DKK 1,3M | +183% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.226 | 1.327 | 1.572 | 1.179 | 1.060 | 71 | -3 | -47 | -22 | -20 | -17 | -29 | -40 |
| Staff expenses | -947 | -983 | -1.073 | -673 | -732 | -260 | -28 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 278 | 344 | 500 | 506 | 330 | -189 | 25 | -47 | -22 | -20 | -17 | -29 | -40 |
| Depreciation & amort. | -6 | -6 | -46 | -15 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 272 | 338 | 454 | 491 | 329 | -189 | 25 | -47 | -22 | -20 | -17 | -29 | -40 |
| Net financials | -54 | -92 | -74 | -167 | -599 | -383 | -585 | 776 | 311 | 152 | -1.028 | 868 | 905 |
| Profit before tax | 218 | 246 | 380 | 324 | -270 | -572 | -560 | 729 | 289 | 132 | -1.044 | 840 | 865 |
| Tax | 55 | 63 | 95 | 78 | -58 | -126 | 27 | 148 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 163 | 183 | 285 | 245 | -211 | -446 | -586 | 581 | 289 | 132 | -1.044 | 840 | 865 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.069 | 2.399 | 2.279 | 1.598 | 2.158 | 1.835 | 937 | 544 | 1.661 | 1.861 | 888 | 1.627 | 1.489 |
| Equity | 535 | 718 | 954 | 1.149 | 708 | 261 | -325 | 256 | 545 | 677 | -367 | 473 | 1.337 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 535 | 1.681 | 1.314 | 441 | 1.450 | 1.573 | 1.262 | 288 | 1.116 | 1.184 | 1.256 | 1.155 | 152 |
| Total debt | 535 | 1.681 | 1.314 | 441 | 1.450 | 1.573 | 1.262 | 288 | 1.116 | 1.184 | 1.256 | 1.155 | 152 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
Stormsø Invest ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|