| Revenue | DKK 7,7M | +146% |
| EBITDA | DKK 7,7M | +146% |
| Net profit | DKK -1,8M | -146% |
| Total assets | DKK 11,3M | -14% |
| Equity | DKK 10,8M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -136 | -11 | -11 | 3.777 | 4.734 | 4.509 | 2.158 | 2.251 | 3.406 | 2.556 | 2.405 | 3.130 | 7.704 |
| Staff expenses | -0 | -0 | -0 | -1.909 | -2.260 | -2.303 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -136 | -11 | -11 | 1.869 | 2.286 | 2.206 | 2.158 | 2.251 | 3.406 | 2.556 | 2.405 | 3.130 | 7.704 |
| Depreciation & amort. | -0 | -0 | -0 | -700 | -912 | -778 | -852 | -840 | -841 | -867 | -824 | -787 | -367 |
| EBIT | -136 | -11 | -11 | 1.168 | 1.374 | 1.428 | 1.305 | 1.411 | 2.565 | 1.689 | 1.582 | 2.343 | 7.337 |
| Net financials | 709 | 0 | 0 | 0 | 0 | 0 | -4.231 | 0 | 2.112 | 13 | -93 | -2.549 | -6.886 |
| Profit before tax | 698 | -11 | -11 | 1.168 | 1.374 | 1.428 | -2.925 | 1.411 | 4.677 | 1.702 | 1.489 | -206 | 451 |
| Tax | -0 | -0 | -0 | 202 | 302 | 314 | 287 | 310 | 564 | 371 | 347 | 515 | 2.226 |
| Net profit | 698 | -11 | -11 | 966 | 1.072 | 1.114 | -3.212 | 1.100 | 4.112 | 1.331 | 1.142 | -721 | -1.775 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 7.446 | 7.761 | 8.867 | 7.504 | 7.295 | 11.466 | 12.610 | 13.776 | 13.233 | 11.342 |
| Equity | -769 | -780 | -792 | 6.659 | 7.731 | 8.845 | 5.632 | 6.732 | 10.845 | 12.175 | 13.318 | 12.597 | 10.822 |
| Long-term debt | 757 | 757 | 757 | 757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 24 | 35 | 22 | 30 | 23 | 1.872 | 563 | 621 | 434 | 458 | 636 | 520 |
| Total debt | 769 | 780 | 792 | 779 | 30 | 23 | 1.872 | 563 | 621 | 434 | 458 | 636 | 520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Neelmeyer | Unofficial title | 0 companies |