| Revenue | DKK 160K | -28% |
| EBITDA | DKK -190K | -49% |
| Net profit | DKK 7,9M | -5% |
| Total assets | DKK 107,3M | +18% |
| Equity | DKK 82,6M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 124 | 142 | 109 | 175 | 353 | 226 | 279 | 261 | 160 | 156 | 222 | 160 |
| Staff expenses | -150 | -150 | -150 | -150 | -250 | -250 | -250 | -250 | -250 | -250 | -250 | -350 | -350 |
| EBITDA | -50 | -26 | -8 | -41 | -75 | 103 | -24 | 29 | 11 | -90 | -94 | -128 | -190 |
| Depreciation & amort. | -56 | -103 | -102 | -102 | -102 | -102 | -102 | -102 | -102 | -102 | -102 | -102 | -102 |
| EBIT | -106 | -129 | -109 | -142 | -177 | 1 | -125 | -72 | -90 | -192 | -195 | -229 | -291 |
| Net financials | 1.722 | 5.971 | 4.865 | 14.517 | 2.860 | 3.778 | 3.850 | 3.393 | 2.510 | 5.840 | 5.672 | 8.712 | 8.362 |
| Profit before tax | 1.615 | 5.842 | 4.756 | 14.375 | 2.683 | 3.779 | 3.725 | 3.320 | 2.420 | 5.648 | 5.476 | 8.483 | 8.070 |
| Tax | -0 | 229 | 391 | 2.462 | -0 | 70 | 183 | 264 | 213 | 263 | 251 | 193 | 165 |
| Net profit | 1.615 | 5.613 | 4.365 | 11.913 | 2.683 | 3.709 | 3.542 | 3.056 | 2.207 | 5.385 | 5.226 | 8.289 | 7.905 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.237 | 25.837 | 30.977 | 42.760 | 48.647 | 52.447 | 56.325 | 60.049 | 62.627 | 68.790 | 78.940 | 90.618 | 107.262 |
| Equity | 17.267 | 23.625 | 28.077 | 40.105 | 42.877 | 46.241 | 49.935 | 53.065 | 54.940 | 60.662 | 66.217 | 74.339 | 82.607 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.970 | 2.212 | 2.900 | 2.655 | 5.770 | 6.205 | 6.390 | 6.983 | 7.687 | 8.127 | 12.723 | 16.279 | 24.655 |
| Total debt | 1.970 | 2.212 | 2.900 | 2.655 | 5.770 | 6.205 | 6.390 | 6.983 | 7.687 | 8.127 | 12.723 | 16.279 | 24.655 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|