| Revenue | DKK 67K | -40% |
| EBITDA | DKK 734K | +194% |
| Net profit | DKK 15,3M | +21% |
| Total assets | DKK 79,8M | +25% |
| Equity | DKK 74,6M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | 31 | -22 | 76 | 125 | 154 | 153 | 120 | 81 | 17 | -66 | 112 | 67 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | 31 | -22 | 76 | 125 | 280 | -546 | 64 | 370 | 231 | -805 | -779 | 734 |
| Depreciation & amort. | -1 | -4 | -98 | -52 | -58 | -9 | -6 | -3 | -3 | -0 | -0 | -0 | -66 |
| EBIT | -21 | 27 | -121 | 24 | 67 | 270 | -552 | 61 | 368 | 231 | -805 | -779 | 668 |
| Net financials | 1.132 | 1.667 | 2.478 | 2.885 | 3.713 | 4.350 | 5.187 | 5.578 | 6.276 | 7.843 | 6.400 | 13.782 | 15.419 |
| Profit before tax | 1.111 | 1.694 | 2.358 | 2.909 | 3.780 | 4.620 | 4.635 | 5.639 | 6.644 | 8.074 | 5.595 | 13.003 | 16.087 |
| Tax | 2 | 29 | -10 | 66 | 62 | 88 | 51 | 95 | 123 | 209 | -233 | 365 | 743 |
| Net profit | 1.109 | 1.664 | 2.367 | 2.844 | 3.718 | 4.532 | 4.584 | 5.544 | 6.521 | 7.865 | 5.828 | 12.638 | 15.344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.459 | 11.075 | 14.937 | 15.782 | 19.608 | 24.015 | 28.653 | 34.020 | 40.086 | 46.779 | 52.353 | 64.103 | 79.828 |
| Equity | 9.145 | 10.761 | 13.079 | 13.916 | 17.584 | 22.292 | 26.823 | 32.313 | 38.778 | 44.944 | 50.715 | 62.853 | 74.608 |
| Long-term debt | 303 | 303 | 1.636 | 1.537 | 1.442 | 1.330 | 1.222 | 1.107 | 997 | 912 | 829 | 755 | 66 |
| Short-term debt | 10 | 11 | 222 | 328 | 582 | 393 | 609 | 600 | 311 | 923 | 209 | 195 | 4.848 |
| Total debt | 313 | 314 | 1.858 | 1.866 | 2.024 | 1.723 | 1.831 | 1.707 | 1.308 | 1.835 | 1.038 | 949 | 4.913 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|