| Revenue | DKK 179K | +32% |
| EBITDA | DKK 179K | +32% |
| Net profit | DKK -5M | -147% |
| Total assets | DKK 10,4M | -11% |
| Equity | DKK 2,5M | -67% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -10 | -14 | 60 | 78 | 165 | 86 | 131 | 24 | 22 | -67 | 136 | 179 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 26 | -10 | -14 | 60 | 78 | 165 | 86 | 131 | 24 | 22 | -67 | 136 | 179 |
| Depreciation & amort. | -0 | -0 | -34 | -51 | -51 | -51 | -66 | -67 | -70 | -67 | -67 | -53 | -191 |
| EBIT | 26 | -10 | -48 | 9 | 27 | 114 | 20 | 64 | -46 | -46 | -134 | 83 | -12 |
| Net financials | 430 | 484 | 400 | 820 | 1.341 | 1.759 | 527 | -242 | 693 | 384 | -2.966 | -2.126 | -5.057 |
| Profit before tax | 456 | 474 | 352 | 829 | 1.367 | 1.873 | 547 | -179 | 647 | 338 | -3.099 | -2.043 | -5.070 |
| Tax | 18 | -21 | 22 | -102 | -7 | 11 | -8 | -1 | -27 | -25 | -46 | -9 | -39 |
| Net profit | 438 | 495 | 330 | 931 | 1.375 | 1.862 | 556 | -177 | 673 | 363 | -3.053 | -2.034 | -5.031 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.625 | 4.118 | 7.095 | 8.171 | 7.417 | 8.711 | 9.192 | 9.094 | 9.368 | 9.866 | 6.912 | 11.612 | 10.365 |
| Equity | 1.882 | 2.280 | 2.511 | 3.343 | 4.616 | 6.374 | 6.824 | 6.539 | 7.102 | 7.352 | 4.184 | 7.535 | 2.504 |
| Long-term debt | 0 | 0 | 1.439 | 1.365 | 1.216 | 1.141 | 1.066 | 988 | 910 | 840 | 765 | 717 | 652 |
| Short-term debt | 1.743 | 1.838 | 3.145 | 3.464 | 1.586 | 1.195 | 1.302 | 1.567 | 1.357 | 1.674 | 1.963 | 2.017 | 5.905 |
| Total debt | 1.743 | 1.838 | 4.584 | 4.828 | 2.801 | 2.337 | 2.368 | 2.555 | 2.267 | 2.515 | 2.728 | 2.734 | 6.558 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|