| Revenue | DKK 1,7M | -25% |
| EBITDA | DKK 1,3M | -38% |
| Net profit | DKK -1,5M | -57% |
| Total assets | DKK 47,1M | +6% |
| Equity | DKK 4,5M | -25% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | -179 | 240 | 395 | 746 | 505 | 1.077 | 771 | 852 | 1.573 | 2.217 | 2.309 | 1.740 |
| Staff expenses | -271 | -447 | -156 | -686 | -598 | -279 | -191 | -109 | -0 | -6 | -194 | -233 | -474 |
| EBITDA | -71 | -626 | 83 | -290 | 148 | -8 | 885 | 662 | 852 | 1.518 | 2.007 | 2.037 | 1.266 |
| Depreciation & amort. | -0 | -0 | -0 | -117 | -368 | -316 | -445 | -463 | -350 | -533 | -606 | -678 | -793 |
| EBIT | -71 | -626 | 83 | -408 | -220 | -324 | 440 | 199 | 502 | 985 | 1.402 | 1.358 | 473 |
| Net financials | 253 | 3.406 | 248 | 511 | -10 | -172 | -262 | -166 | -316 | 776 | 751 | -1.820 | -1.992 |
| Profit before tax | 181 | 2.780 | 331 | 103 | -113 | -385 | 202 | 33 | 186 | 1.760 | 2.153 | -462 | -1.519 |
| Tax | -0 | 395 | -0 | 15 | 58 | 56 | 12 | -16 | 26 | 374 | 367 | 527 | 31 |
| Net profit | 181 | 2.384 | 331 | 88 | -172 | -441 | 190 | 49 | 160 | 1.386 | 1.786 | -989 | -1.549 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.473 | 5.762 | 8.186 | 12.831 | 17.776 | 15.757 | 22.552 | 22.061 | 27.873 | 40.771 | 46.594 | 44.328 | 47.101 |
| Equity | 2.266 | 4.553 | 4.415 | 4.301 | 4.129 | 3.688 | 3.878 | 3.927 | 4.001 | 5.387 | 7.076 | 6.087 | 4.538 |
| Long-term debt | 0 | 0 | 0 | 7.839 | 10.339 | 9.987 | 15.907 | 16.647 | 20.590 | 23.103 | 35.943 | 35.946 | 39.482 |
| Short-term debt | 207 | 1.209 | 3.771 | 691 | 3.308 | 2.082 | 2.766 | 1.486 | 3.282 | 12.281 | 3.576 | 2.295 | 3.081 |
| Total debt | 207 | 1.209 | 3.771 | 8.531 | 13.647 | 12.069 | 18.673 | 18.134 | 23.872 | 35.384 | 39.518 | 38.242 | 42.563 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|