| Revenue | DKK 2M | +26% |
| EBITDA | DKK -141K | -150% |
| Net profit | DKK -734K | -83% |
| Total assets | DKK 23,5M | +5% |
| Equity | DKK 6,5M | -11% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 396 | 365 | 380 | 414 | 396 | 835 | 804 | 761 | 856 | 1.672 | 1.553 | 1.597 | 2.018 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -415 | -757 | -761 | -1.007 |
| EBITDA | 396 | 365 | 380 | 414 | 396 | 835 | 804 | 5.406 | 869 | 1.000 | 713 | 283 | -141 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 396 | 365 | 380 | 414 | 396 | 835 | 804 | 5.406 | 869 | 1.000 | 713 | 283 | -141 |
| Net financials | -223 | -177 | -223 | -107 | -100 | -218 | -170 | -160 | -141 | 247 | -151 | -702 | -442 |
| Profit before tax | 173 | 188 | 157 | 307 | 296 | 617 | 634 | 5.245 | 728 | 1.247 | 562 | -420 | -583 |
| Tax | -208 | 66 | 330 | 82 | 53 | 136 | 132 | 1.145 | 151 | -300 | 77 | -18 | 151 |
| Net profit | 382 | 122 | -236 | 252 | 216 | 481 | 502 | 4.100 | 578 | 1.547 | 484 | -402 | -734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.333 | 8.640 | 8.521 | 8.540 | 15.807 | 17.573 | 16.084 | 21.386 | 21.344 | 22.082 | 22.469 | 22.342 | 23.454 |
| Equity | 104 | 176 | -60 | 192 | 357 | 787 | 1.236 | 5.282 | 5.804 | 7.294 | 7.722 | 7.261 | 6.466 |
| Long-term debt | 6.120 | 6.681 | 6.675 | 6.674 | 6.675 | 11.747 | 11.553 | 11.341 | 11.141 | 10.948 | 10.769 | 10.506 | 11.631 |
| Short-term debt | 2.109 | 1.783 | 1.853 | 1.611 | 8.696 | 4.960 | 3.199 | 3.628 | 3.243 | 2.722 | 2.916 | 3.561 | 4.300 |
| Total debt | 8.229 | 8.464 | 8.528 | 8.286 | 15.371 | 16.707 | 14.752 | 14.969 | 14.384 | 13.670 | 13.685 | 14.067 | 15.931 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|