| Revenue | DKK -20K | +35% |
| EBITDA | DKK -20K | -35% |
| Net profit | DKK 9,1M | -6% |
| Total assets | DKK 57,1M | +38% |
| Equity | DKK 33,1M | +37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -5 | 0 | — | -14 | -15 | -12 | 60 | 61 | 74 | -15 | -29 | -15 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -5 | 0 | 0 | -14 | -15 | -12 | 60 | 61 | 74 | -15 | -78 | -15 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -5 | 0 | 0 | -14 | -15 | -12 | 60 | 61 | 74 | -15 | -78 | -15 | -20 |
| Net financials | 3.207 | -245 | -908 | 1.435 | -1.219 | 3.810 | 4.804 | -320 | 4.029 | 4.268 | 437 | 8.830 | 9.648 | 9.066 |
| Profit before tax | 3.196 | -250 | -908 | 1.435 | -1.233 | 3.795 | 4.793 | -260 | 4.089 | 4.342 | 423 | 8.752 | 9.634 | 9.046 |
| Tax | -68 | -36 | -80 | -19 | 44 | -47 | -0 | -65 | 2 | 23 | -25 | -80 | -65 | -60 |
| Net profit | 3.264 | -215 | -828 | 1.454 | -1.277 | 3.842 | 4.793 | -195 | 4.087 | 4.319 | 448 | 8.832 | 9.698 | 9.106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.986 | 13.517 | 11.965 | 16.675 | 15.315 | 19.657 | 16.060 | 14.012 | 18.115 | 23.675 | 21.860 | 34.099 | 41.319 | 57.133 |
| Equity | 7.051 | 6.739 | 5.111 | 6.593 | 5.026 | 8.918 | 12.848 | 12.065 | 14.564 | 17.784 | 17.210 | 25.504 | 24.075 | 33.077 |
| Long-term debt | 0 | 4.000 | 3.500 | 6.039 | 3.839 | 3.630 | 2.420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.936 | 2.778 | 3.353 | 4.043 | 6.450 | 7.109 | 793 | 1.947 | 3.551 | 5.891 | 4.650 | 8.595 | 17.244 | 24.055 |
| Total debt | 9.936 | 6.778 | 6.853 | 10.082 | 10.289 | 10.739 | 3.213 | 1.947 | 3.551 | 5.891 | 4.650 | 8.595 | 17.244 | 24.055 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 50.0% | 2009 | |
| Individual | 33.3% | 50.0% | 2009 | |
| Individual | 10.0% | 0.0% | 2023 | |
| Individual | 10.0% | 0.0% | 2023 | |
| Individual | 10.0% | 0.0% | 2023 |
| Person | Role here | Other companies |
|---|