| Revenue | DKK -115K | +3% |
| EBITDA | DKK -290K | -16% |
| Net profit | DKK -4,6M | -1775% |
| Total assets | DKK 69,8M | +9% |
| Equity | DKK 51M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 56 | 62 | 62 | 62 | 60 | -61 | -44 | -234 | -376 | -121 | -91 | -112 | -115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -250 | -300 | -0 | -0 | -388 | -425 |
| EBITDA | -66 | -26 | -4 | -15 | 311 | 150 | 48 | 18 | -400 | -384 | 42 | -351 | -250 | -290 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -66 | -26 | -4 | -15 | 311 | 150 | 48 | 18 | -400 | -384 | 42 | -351 | -250 | -290 |
| Net financials | 1.679 | 723 | 2.442 | 18.246 | 2.100 | 5.374 | 660 | -1.782 | 4.077 | 4.458 | 3.708 | 8.403 | 5.360 | -4.503 |
| Profit before tax | 1.613 | 697 | 2.438 | 18.231 | 2.411 | 5.524 | 708 | -1.764 | 3.738 | 4.074 | 3.750 | 8.052 | -25 | -4.793 |
| Tax | 28 | 180 | 593 | 210 | -364 | 959 | 139 | -565 | 566 | 706 | 415 | 533 | 221 | -191 |
| Net profit | 1.585 | 517 | 1.844 | 18.021 | 2.775 | 4.566 | 569 | -1.199 | 3.172 | 3.368 | 3.335 | 7.519 | -245 | -4.602 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.933 | 16.363 | 18.545 | 35.899 | 39.613 | 50.920 | 50.384 | 54.604 | 59.908 | 70.555 | 69.590 | 64.250 | 63.751 | 69.806 |
| Equity | 15.916 | 16.336 | 17.981 | 35.802 | 38.577 | 42.642 | 42.711 | 41.012 | 43.584 | 46.352 | 49.087 | 56.356 | 55.836 | 50.959 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | -125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 27 | 565 | 97 | 1.037 | 8.153 | 7.524 | 13.591 | 16.235 | 23.957 | 20.222 | 7.846 | 7.771 | 18.847 |
| Total debt | 17 | 27 | 565 | 97 | 1.037 | 8.153 | 7.524 | 13.591 | 16.235 | 23.957 | 20.222 | 7.846 | 7.771 | 18.847 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 50.0% | 2012 | |
| Individual | 20.0% | 10.0% | 2012 | |
| Individual | 20.0% | 10.0% | 2012 | |
| Individual | 20.0% | 10.0% | 2012 | |
| Individual | 20.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|