| Revenue | DKK 1,3M | +144% |
| EBITDA | DKK 666K | +115759% |
| Net profit | DKK 331K | +244% |
| Total assets | DKK 23,8M | -5% |
| Equity | DKK 22,9M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -76 | 12 | 231 | 182 | 355 | 371 | 397 | 598 | 502 | 825 | 417 | 547 | 1.333 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -250 | -611 | -195 | -770 | -647 | -629 | -548 | -667 |
| EBITDA | -21 | 12 | 231 | 182 | 355 | 121 | -217 | 403 | -268 | 179 | -212 | -1 | 666 |
| Depreciation & amort. | -0 | -0 | -45 | -215 | -64 | -28 | -140 | -38 | -198 | -172 | -173 | -174 | -185 |
| EBIT | -21 | 12 | 187 | -33 | 291 | 93 | -357 | 365 | -466 | 7 | -385 | -175 | 481 |
| Net financials | -6.636 | 6.479 | 4.553 | 1.965 | 810 | -197 | 597 | 693 | 504 | 76 | 173 | -54 | -49 |
| Profit before tax | -6.658 | 6.490 | 4.739 | 1.932 | 1.100 | -105 | 239 | 1.058 | 38 | 83 | -212 | -229 | 433 |
| Tax | -1.705 | 1.590 | 1.132 | 69 | 61 | 28 | -21 | 93 | -26 | 22 | -42 | 1 | 101 |
| Net profit | -4.953 | 4.901 | 3.607 | 1.863 | 1.039 | -133 | 261 | 965 | 64 | 61 | -171 | -230 | 331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.973 | 0 | 0 | 25.088 | 24.254 | 25.062 | 25.451 | 26.057 | 25.999 | 28.349 | 25.897 | 25.014 | 23.809 |
| Equity | 13.704 | 0 | 0 | 21.879 | 22.817 | 22.581 | 22.736 | 23.593 | 23.547 | 23.494 | 23.023 | 22.674 | 22.885 |
| Long-term debt | 0 | 0 | 0 | 405 | 0 | 1.754 | 1.754 | 1.754 | 1.754 | 1.754 | 1.754 | 1.754 | 0 |
| Short-term debt | -2.200 | 0 | 0 | 2.677 | 1.285 | 545 | 763 | 490 | 457 | 2.858 | 931 | 396 | 685 |
| Total debt | -2.200 | 0 | 0 | 3.083 | 1.285 | 2.299 | 2.517 | 2.244 | 2.211 | 4.612 | 2.685 | 2.150 | 685 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|