| Revenue | DKK 25,9M | +999% |
| EBITDA | DKK 22,2M | +8083% |
| Net profit | DKK 18,4M | +372% |
| Total assets | DKK 55,7M | -2% |
| Equity | DKK 33,6M | +120% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.067 | 9.932 | 10.900 | 2.813 | -393 | -269 | -235 | -413 | 2.353 | 25.865 |
| Staff expenses | -8.561 | -10.533 | -9.771 | -4.597 | -2.165 | -1.920 | -1.935 | -1.873 | -1.625 | -106 |
| EBITDA | 2.506 | 924 | 1.804 | -1.784 | -2.558 | -2.882 | -2.687 | -2.340 | 272 | 22.233 |
| Depreciation & amort. | -1.187 | 763 | 337 | -471 | -1.326 | -2.194 | -87 | -1.949 | -742 | -36 |
| EBIT | 1.319 | 162 | 1.467 | -2.255 | -3.884 | -5.076 | -2.775 | -4.289 | -470 | 22.197 |
| Net financials | -162 | -1.652 | -726 | 3.975 | 7.177 | 5.782 | 3.022 | 4.108 | 5.483 | 2.492 |
| Profit before tax | 1.157 | -1.318 | 1.111 | 1.957 | 3.802 | 706 | 247 | 242 | 5.014 | 24.689 |
| Tax | -12 | -338 | 66 | 239 | 485 | 1.201 | 286 | 211 | 1.105 | 6.244 |
| Net profit | 1.169 | -981 | 1.045 | 1.718 | 3.317 | -495 | -39 | 31 | 3.909 | 18.444 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.773 | 17.190 | 17.798 | 15.584 | 23.131 | 18.838 | 13.391 | 24.640 | 56.577 | 55.712 |
| Equity | 2.623 | 1.546 | 2.493 | 4.111 | 6.828 | 5.733 | 5.094 | 11.988 | 15.297 | 33.628 |
| Long-term debt | 0 | 3.235 | 6.130 | 5.773 | 2.887 | 2.714 | 2.540 | 2.366 | 0 | 0 |
| Short-term debt | 4.709 | 11.821 | 11.740 | 7.837 | 13.492 | 3.858 | 2.089 | 5.856 | 40.102 | 22.084 |
| Total debt | 4.709 | 15.056 | 14.805 | 10.723 | 16.200 | 12.525 | 4.629 | 10.077 | 40.102 | 22.084 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|