| Revenue | DKK 2,4M | +26% |
| EBITDA | DKK 908K | +292% |
| Net profit | DKK 624K | +500% |
| Total assets | DKK 2,2M | +20% |
| Equity | DKK 1,1M | +120% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | — | — | 243 | 654 | 828 | 665 | 1.029 | 1.179 | 1.843 | 1.940 | 1.893 | 2.393 |
| Staff expenses | -0 | -0 | -0 | -0 | -523 | -730 | -843 | -920 | -1.103 | -1.516 | -1.511 | -1.660 | -1.458 |
| EBITDA | -48 | 0 | 0 | 243 | 131 | 99 | -178 | 109 | 76 | 328 | 429 | 231 | 908 |
| Depreciation & amort. | -19 | -0 | -0 | -10 | -20 | -49 | -88 | -79 | -106 | -117 | -87 | -85 | -82 |
| EBIT | -67 | 0 | 0 | 233 | 111 | 50 | -266 | 30 | -29 | 210 | 342 | 146 | 826 |
| Net financials | -52 | 0 | 0 | -32 | 1 | -40 | -29 | -38 | -35 | -7 | -11 | -12 | -20 |
| Profit before tax | -21 | 0 | 0 | 201 | 79 | 10 | -295 | -8 | -64 | 203 | 331 | 134 | 806 |
| Tax | -0 | -0 | -0 | -5 | 19 | -10 | -62 | 22 | -24 | 46 | 73 | 30 | 182 |
| Net profit | -21 | 0 | 0 | 205 | 59 | 20 | -233 | -29 | -40 | 157 | 258 | 104 | 624 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 997 | 0 | 0 | 1.128 | 1.497 | 1.705 | 1.650 | 1.603 | 1.771 | 1.990 | 1.767 | 1.828 | 2.186 |
| Equity | 122 | 0 | 0 | 225 | 284 | 303 | 71 | 42 | 1 | 158 | 416 | 520 | 1.144 |
| Long-term debt | -975 | 0 | 0 | 542 | 581 | 550 | 386 | 252 | 216 | 179 | 146 | 111 | 75 |
| Short-term debt | -144 | 0 | 0 | 207 | 619 | 848 | 1.194 | 1.310 | 1.554 | 1.653 | 1.165 | 1.160 | 933 |
| Total debt | -1.119 | 0 | 0 | 750 | 1.200 | 1.398 | 1.579 | 1.562 | 1.769 | 1.832 | 1.311 | 1.271 | 1.008 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|