| Revenue | DKK 5,1M | -24% |
| EBITDA | DKK 5M | -25% |
| Net profit | DKK 3M | +2085% |
| Total assets | DKK 91,9M | -3% |
| Equity | DKK 71M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.040 | 6.870 | 6.000 | 5.040 | 4.245 | 7.650 | 6.300 | 6.592 | 5.013 | 5.160 | 23.144 | 6.765 | 5.115 |
| Staff expenses | -0 | -0 | -0 | -0 | -66 | -138 | -133 | -138 | -135 | -135 | -148 | -147 | -156 |
| EBITDA | 10.575 | 6.400 | 5.558 | 4.584 | 3.900 | 7.308 | 5.929 | 6.454 | 4.878 | 5.009 | 22.997 | 6.618 | 4.959 |
| Depreciation & amort. | -5.455 | -5.447 | -5.333 | -5.333 | -5.333 | -5.333 | -5.333 | -5.333 | -5.333 | -5.333 | -5.333 | -5.333 | -5.333 |
| EBIT | 5.119 | 952 | 225 | -749 | -1.433 | 1.975 | 596 | 1.121 | -455 | -324 | 17.663 | 1.284 | -374 |
| Net financials | -3.318 | -1.545 | -777 | 1.014 | 1.018 | -1.463 | -1.091 | 399 | -156 | 8.371 | 2.268 | -883 | 3.928 |
| Profit before tax | 1.801 | -593 | -552 | 265 | -415 | 512 | -495 | 1.520 | -612 | 8.046 | 19.655 | 407 | 3.554 |
| Tax | 589 | -290 | -428 | 74 | -117 | 133 | -115 | 267 | -194 | 574 | 3.638 | 558 | 552 |
| Net profit | 1.213 | -303 | -124 | 191 | -299 | 379 | -380 | 1.253 | -417 | 7.472 | 16.017 | -151 | 3.002 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89.273 | 75.414 | 74.340 | 73.902 | 73.192 | 69.048 | 64.213 | 59.910 | 74.729 | 81.745 | 98.011 | 94.665 | 91.925 |
| Equity | 47.404 | 47.102 | 46.978 | 47.168 | 46.870 | 47.249 | 46.869 | 48.122 | 47.704 | 55.176 | 70.193 | 69.042 | 71.044 |
| Long-term debt | 14.600 | 12.000 | 17.800 | 15.358 | 11.758 | 8.158 | 4.558 | 958 | 17.600 | 15.200 | 12.800 | 10.400 | 8.000 |
| Short-term debt | 24.614 | 13.948 | 7.626 | 9.366 | 12.673 | 11.616 | 10.880 | 8.664 | 7.452 | 8.821 | 11.519 | 12.598 | 11.205 |
| Total debt | 39.214 | 25.948 | 25.426 | 24.724 | 24.430 | 19.774 | 15.437 | 9.621 | 25.052 | 24.021 | 24.319 | 22.998 | 19.205 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 0.0% | 2019 | |
| Individual | 15.0% | 0.0% | 2019 | |
| Individual | 15.0% | 0.0% | 2019 | |
| Individual | 10.0% | 100.0% | 2009 | |
| Individual | 10.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|