| Revenue | DKK 470K | +17% |
| EBITDA | DKK 470K | +17% |
| Net profit | DKK -2,6M | -83% |
| Total assets | DKK 44,7M | +41% |
| Equity | DKK 29M | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -5 | -8 | -3 | 97 | -108 | -413 | -44 | -217 | -141 | 627 | 402 | 470 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -143 | -85 | -10 | -2 | -0 | -0 | -0 | -0 |
| EBITDA | 1.423 | -5 | -8 | -3 | 97 | -251 | -498 | -54 | -219 | -141 | 627 | 402 | 470 |
| Depreciation & amort. | 273 | -0 | -0 | -0 | -0 | -164 | -402 | -378 | -337 | -315 | -400 | -368 | -321 |
| EBIT | 1.149 | -5 | -8 | -3 | 97 | -415 | -901 | -432 | -556 | -457 | 226 | 34 | 150 |
| Net financials | 1.429 | 885 | 1.406 | 4.952 | 7.853 | 3.252 | -788 | 986 | 657 | 2.050 | -4.626 | -1.458 | -3.027 |
| Profit before tax | 1.150 | 880 | 1.398 | 4.949 | 7.950 | 2.838 | -1.689 | 554 | 101 | 1.594 | -4.399 | -1.425 | -2.877 |
| Tax | 0 | -0 | -2 | -7 | 15 | -105 | -150 | -51 | -264 | -87 | -485 | 19 | -239 |
| Net profit | 1.150 | 880 | 1.400 | 4.956 | 7.935 | 2.942 | -1.539 | 605 | 365 | 1.680 | -3.915 | -1.443 | -2.638 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.785 | 8.518 | 9.727 | 15.323 | 22.683 | 33.757 | 31.631 | 32.062 | 32.345 | 35.777 | 31.406 | 31.615 | 44.665 |
| Equity | 7.589 | 8.373 | 9.676 | 14.532 | 22.366 | 25.205 | 23.560 | 24.059 | 24.313 | 27.172 | 23.143 | 21.700 | 29.016 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7.058 | 6.875 | 6.688 | 6.610 | 6.411 | 6.211 | 6.008 | 5.804 |
| Short-term debt | 196 | 145 | 51 | 791 | 317 | 1.494 | 852 | 879 | 971 | 1.680 | 1.534 | 3.906 | 8.961 |
| Total debt | 196 | 145 | 51 | 791 | 317 | 8.552 | 7.727 | 7.567 | 7.581 | 8.091 | 7.745 | 9.915 | 14.765 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|