| Revenue | DKK 392K | +70% |
| EBITDA | DKK 392K | +70% |
| Net profit | DKK 356K | +1084% |
| Total assets | DKK 2,6M | +14% |
| Equity | DKK 1,4M | +35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | 121 | 167 | 328 | 156 | 310 | 129 | 292 | 228 | 279 | 363 | 230 | 392 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | 121 | 167 | 328 | 156 | 310 | 129 | 292 | 228 | 279 | 363 | 230 | 392 |
| Depreciation & amort. | -79 | -104 | -71 | -107 | -165 | -200 | -174 | -200 | -186 | -200 | -152 | -151 | -124 |
| EBIT | -100 | 17 | 96 | 221 | -8 | 110 | -46 | 93 | 43 | 79 | 212 | 79 | 268 |
| Net financials | -17 | 226 | -19 | 16 | -18 | -45 | 42 | 523 | -88 | -206 | -48 | -49 | 132 |
| Profit before tax | -118 | 243 | 77 | 237 | -27 | 66 | -4 | 616 | -45 | -127 | 163 | 30 | 400 |
| Tax | -31 | -3 | 17 | 43 | -11 | 14 | -23 | 6 | -8 | 7 | 32 | -1 | 44 |
| Net profit | -87 | 246 | 60 | 194 | -16 | 52 | 19 | 610 | -37 | -134 | 131 | 30 | 356 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 804 | 1.071 | 802 | 1.427 | 1.722 | 1.567 | 2.273 | 3.037 | 2.479 | 2.278 | 2.277 | 2.276 | 2.588 |
| Equity | 183 | 375 | 386 | 530 | 463 | 463 | 430 | 1.039 | 1.002 | 868 | 999 | 1.029 | 1.385 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 562 | 529 | 495 | 461 | 427 | 409 | 356 |
| Short-term debt | 620 | 686 | 403 | 836 | 1.184 | 1.011 | 1.200 | 1.349 | 878 | 839 | 709 | 696 | 670 |
| Total debt | 620 | 686 | 403 | 836 | 1.184 | 1.011 | 1.762 | 1.879 | 1.373 | 1.300 | 1.135 | 1.105 | 1.026 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|