| Revenue | DKK 67,5M | +259% |
| EBITDA | DKK 22M | +192% |
| Net profit | DKK 10,6M | +136% |
| Total assets | DKK 548,9M | +33% |
| Equity | DKK 392,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.075 | -1.090 | -394 | -2.286 | -1.438 | -2.639 | -5.435 | 504 | 5.926 | 5.177 | 14.466 | 18.825 | 67.506 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -36.470 | -40.218 | -37.669 | -42.738 | -44.688 | -42.748 | -44.964 |
| EBITDA | 41.480 | -1.090 | -394 | -2.286 | -1.438 | -2.639 | -41.911 | -39.714 | -31.743 | -37.561 | -30.222 | -23.923 | 21.963 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -86.633 | -41.867 | -11.395 | -11.290 | -10.965 | -11.138 | -11.169 |
| EBIT | 41.480 | -1.090 | -394 | -2.286 | -1.438 | -2.639 | -128.544 | -81.581 | -43.138 | -48.851 | -41.187 | -35.061 | 10.794 |
| Net financials | -119.301 | -29.782 | -34.343 | -170.207 | -74.762 | -194.406 | 6.055 | 1.853 | -17.628 | -5.154 | -36.870 | 5.669 | -172 |
| Profit before tax | -77.821 | -30.872 | -34.737 | -172.493 | -76.200 | -197.044 | -122.489 | -79.728 | -60.766 | -54.005 | -78.057 | -29.392 | 10.622 |
| Tax | -1.454 | 1.130 | 511 | 1.848 | 2.430 | 1.741 | -0 | -761 | 761 | -0 | 730 | -0 | -0 |
| Net profit | -76.367 | -32.002 | -35.247 | -174.341 | -78.630 | -198.785 | -122.489 | -78.967 | -61.527 | -54.005 | -78.787 | -29.392 | 10.622 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.432.114 | 1.410.519 | 1.366.832 | 1.218.784 | 1.273.143 | 1.004.900 | 715.833 | 627.238 | 563.882 | 512.515 | 432.676 | 413.393 | 548.942 |
| Equity | 1.430.636 | 1.382.968 | 1.366.807 | 1.192.466 | 1.023.836 | 807.050 | 685.692 | 606.726 | 545.199 | 491.194 | 411.405 | 382.014 | 392.635 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.477 | 27.551 | 25 | 26.318 | 249.307 | 197.850 | 30.141 | 20.512 | 18.683 | 21.321 | 21.271 | 31.379 | 156.307 |
| Total debt | -1.477 | 27.551 | 25 | 26.318 | 249.307 | 197.850 | 30.141 | 20.512 | 18.683 | 21.321 | 21.271 | 31.379 | 156.307 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|