| Revenue | — | — |
| EBITDA | DKK -36K | +80% |
| Net profit | DKK -231K | -950% |
| Total assets | DKK 651K | -33% |
| Equity | DKK 569K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82 | -207 | -12 | 105 | 99 | 105 | 76 | 67 | 60 | -61 | -33 | -43 | — |
| Staff expenses | -0 | -21 | -11 | -20 | -10 | -23 | -35 | -50 | -54 | -104 | -127 | -134 | -13 |
| EBITDA | 81 | 31 | -21 | 84 | 179 | 133 | -6 | 17 | 6 | -355 | -160 | -176 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 81 | 31 | -21 | 84 | 179 | 133 | -6 | 17 | 6 | -355 | -160 | -176 | -36 |
| Net financials | -11 | 34 | 111 | 58 | 56 | 77 | 22 | 38 | 65 | 183 | 93 | 149 | -260 |
| Profit before tax | 70 | 65 | 89 | 143 | 235 | 209 | 15 | 55 | 71 | -172 | -67 | -28 | -296 |
| Tax | 7 | 12 | 6 | 26 | 46 | 42 | 12 | 10 | 16 | -35 | -14 | -6 | -65 |
| Net profit | 63 | 53 | 83 | 117 | 190 | 167 | 3 | 45 | 55 | -137 | -53 | -22 | -231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.748 | 2.774 | 2.705 | 3.947 | 4.117 | 4.191 | 2.737 | 2.694 | 2.768 | 1.684 | 1.275 | 968 | 651 |
| Equity | 470 | 479 | 502 | 559 | 725 | 832 | 776 | 761 | 756 | 1.475 | 1.122 | 800 | 569 |
| Long-term debt | 2.084 | 2.048 | 1.974 | 3.066 | 3.104 | 3.015 | 1.445 | 1.472 | 1.511 | 0 | 0 | 0 | 0 |
| Short-term debt | 98 | 140 | 109 | 177 | 97 | 114 | 274 | 210 | 234 | 61 | 20 | 41 | 19 |
| Total debt | 2.182 | 2.188 | 2.083 | 3.243 | 3.201 | 3.129 | 1.719 | 1.682 | 1.745 | 61 | 20 | 41 | 19 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|