| Revenue | DKK 1,6M | -14% |
| EBITDA | DKK 821K | -30% |
| Net profit | DKK 1,8M | +30% |
| Total assets | DKK 6,5M | +43% |
| Equity | DKK 5,9M | +42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 113 | 1.529 | 1.036 | 1.125 | 1.338 | 1.311 | 549 | 1.111 | 1.112 | 1.319 | 1.148 | 1.849 | 1.592 |
| Staff expenses | -0 | -961 | -858 | -690 | -751 | -820 | -515 | -872 | -971 | -917 | -938 | -677 | -772 |
| EBITDA | 113 | 524 | 177 | 435 | 587 | 491 | 34 | 239 | 141 | 402 | 210 | 1.172 | 821 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -35 | -42 | -42 | -42 | -42 | -7 |
| EBIT | 113 | 524 | 177 | 435 | 587 | 491 | 34 | 205 | 100 | 361 | 168 | 1.130 | 814 |
| Net financials | -35 | -13 | 25 | 150 | 6 | 111 | -133 | 42 | 1.151 | 594 | -1.029 | 600 | 1.436 |
| Profit before tax | 78 | 511 | 202 | 585 | 593 | 602 | -99 | 247 | 1.251 | 955 | -861 | 1.730 | 2.250 |
| Tax | 56 | 126 | 56 | 143 | 132 | 133 | -17 | 55 | 500 | -4 | -171 | 383 | 498 |
| Net profit | 23 | 386 | 146 | 442 | 461 | 469 | -82 | 193 | 751 | 959 | -690 | 1.348 | 1.752 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.336 | 1.858 | 1.747 | 2.307 | 3.258 | 3.785 | 3.397 | 3.605 | 4.967 | 5.242 | 4.079 | 4.548 | 6.504 |
| Equity | 382 | 719 | 818 | 1.210 | 2.109 | 2.577 | 2.451 | 2.593 | 3.289 | 4.048 | 3.301 | 4.190 | 5.942 |
| Long-term debt | 1.476 | 738 | 738 | 696 | 662 | 628 | 608 | 570 | 521 | 486 | 457 | 0 | 0 |
| Short-term debt | 183 | 372 | 163 | 372 | 307 | 400 | 177 | 257 | 749 | 528 | 321 | 358 | 562 |
| Total debt | 921 | 1.110 | 901 | 1.068 | 969 | 1.028 | 785 | 828 | 1.270 | 1.014 | 778 | 358 | 562 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|