| Revenue | DKK 229K | +65% |
| EBITDA | DKK 228K | +94% |
| Net profit | DKK 157K | -77% |
| Total assets | DKK 215K | +10% |
| Equity | DKK -685K | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 155 | 176 | -11 | 174 | 176 | -141 | 59 | 69 | 373 | 20 | 139 | 229 |
| Staff expenses | -190 | -47 | -8 | -3 | -6 | -18 | -33 | -19 | -15 | -23 | -22 | -1 |
| EBITDA | -35 | 128 | -19 | 171 | 170 | -159 | 27 | 51 | 359 | -3 | 117 | 228 |
| Depreciation & amort. | -65 | -72 | -75 | -75 | -79 | -108 | -108 | -55 | -0 | -0 | -0 | -0 |
| EBIT | -100 | 57 | -93 | 96 | 91 | -267 | -81 | -4 | 359 | -3 | 117 | 228 |
| Net financials | -84 | -85 | -89 | -86 | -77 | 84 | 174 | -241 | 326 | -1.511 | 574 | -71 |
| Profit before tax | -184 | -29 | -182 | 10 | 14 | -183 | 93 | -245 | 685 | -1.550 | 691 | 157 |
| Tax | -56 | 3 | -40 | 10 | 10 | 162 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -129 | -32 | -142 | 0 | 4 | -345 | 93 | -245 | 685 | -1.550 | 691 | 157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 944 | 850 | 869 | 822 | 913 | 587 | 689 | 453 | 1.179 | 229 | 196 | 215 |
| Equity | -2 | -33 | -175 | -175 | -170 | -516 | -423 | -668 | 17 | -1.533 | -842 | -685 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 915 | 815 | 715 | 0 | 532 |
| Short-term debt | 946 | 883 | 1.044 | 997 | 1.083 | 1.103 | 1.111 | 207 | 348 | 1.047 | 1.038 | 368 |
| Total debt | 946 | 883 | 1.044 | 997 | 1.083 | 1.103 | 1.111 | 1.122 | 1.163 | 1.762 | 1.038 | 900 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|