| Revenue | DKK 199K | -26% |
| EBITDA | DKK 19K | -79% |
| Net profit | DKK 5,4M | +1% |
| Total assets | DKK 65,6M | +8% |
| Equity | DKK 61,6M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -4 | -4 | -8 | -4 | -6 | 7 | 112 | 318 | 214 | 7 | 268 | 199 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -180 | -180 | -180 | -180 | -180 |
| EBITDA | -4 | -4 | -4 | -8 | -4 | -6 | 7 | 82 | 138 | 34 | -173 | 88 | 19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -71 | -88 | -92 | -95 | -108 | -111 |
| EBIT | -4 | -4 | -4 | -8 | -4 | -6 | -29 | 11 | 50 | -58 | -268 | -20 | -92 |
| Net financials | 729 | 616 | 1.119 | 1.538 | 2.031 | 2.362 | 2.176 | 3.121 | 3.594 | 4.181 | 31.301 | 6.538 | 6.895 |
| Profit before tax | 724 | 612 | 1.115 | 1.530 | 2.027 | 2.356 | 2.147 | 3.131 | 3.644 | 4.122 | 31.033 | 6.517 | 6.803 |
| Tax | 26 | 21 | 29 | 14 | 23 | 21 | -22 | 90 | 84 | 177 | -648 | 1.183 | 1.440 |
| Net profit | 698 | 591 | 1.086 | 1.516 | 2.004 | 2.335 | 2.169 | 3.041 | 3.559 | 3.945 | 31.681 | 5.334 | 5.363 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.683 | 3.016 | 3.675 | 4.972 | 7.034 | 10.799 | 12.513 | 18.638 | 21.407 | 24.642 | 55.493 | 60.822 | 65.553 |
| Equity | 2.672 | 3.013 | 3.649 | 4.965 | 7.031 | 9.121 | 10.791 | 13.332 | 16.391 | 19.837 | 51.018 | 56.293 | 61.595 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.590 | 4.779 | 4.455 | 4.163 | 3.879 | 3.579 | 3.446 |
| Short-term debt | 11 | 3 | 26 | 8 | 3 | 1.678 | 132 | 528 | 562 | 642 | 597 | 951 | 512 |
| Total debt | 11 | 3 | 26 | 8 | 3 | 1.678 | 1.722 | 5.306 | 5.016 | 4.805 | 4.476 | 4.530 | 3.958 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|