| Revenue | DKK 20K | -12% |
| EBITDA | DKK 20K | -12% |
| Net profit | DKK 1,2M | +192% |
| Total assets | DKK 6,8M | +24% |
| Equity | DKK 6,2M | +27% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 564 | 474 | 287 | 262 | 252 | 118 | 37 | 39 | 6 | -7 | 14 | 36 | 23 | 20 |
| Staff expenses | -308 | -400 | -427 | -332 | -219 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 256 | 74 | -139 | -70 | 33 | 118 | 37 | 39 | 6 | -7 | 14 | 36 | 23 | 20 |
| Depreciation & amort. | 147 | 154 | 182 | 77 | 13 | 15 | -16 | -15 | -12 | -12 | -10 | -8 | -8 | -8 |
| EBIT | 109 | -80 | -321 | -147 | 20 | 103 | 20 | 23 | -6 | -18 | 4 | 27 | 15 | 12 |
| Net financials | -32 | 1.518 | -637 | 41 | -206 | -165 | 161 | -543 | 2.793 | -531 | -1.033 | 4.160 | -1.257 | 1.158 |
| Profit before tax | 78 | 1.438 | -958 | -106 | -186 | -61 | 182 | -520 | 2.787 | -549 | -1.029 | 4.187 | -1.243 | 1.170 |
| Tax | 21 | -36 | -79 | -31 | -4 | 20 | -0 | -3 | 0 | -10 | -6 | 11 | 15 | 8 |
| Net profit | 57 | 1.475 | -880 | -75 | -182 | -81 | 182 | -517 | 2.787 | -539 | -1.023 | 4.177 | -1.257 | 1.162 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.188 | 4.124 | 2.420 | 2.479 | 2.499 | 1.947 | 2.305 | 1.764 | 4.418 | 3.840 | 2.961 | 6.850 | 5.544 | 6.849 |
| Equity | 1.052 | 2.414 | 1.438 | 1.265 | 1.113 | 1.032 | 1.214 | 696 | 3.484 | 2.945 | 1.922 | 6.098 | 4.873 | 6.189 |
| Long-term debt | 886 | 841 | 774 | 716 | 656 | 589 | 524 | 456 | 397 | 360 | 324 | 287 | 292 | 229 |
| Short-term debt | 221 | 869 | 207 | 499 | 730 | 326 | 568 | 612 | 538 | 535 | 716 | 464 | 379 | 431 |
| Total debt | 1.107 | 1.710 | 982 | 1.214 | 1.386 | 915 | 1.091 | 1.067 | 934 | 895 | 1.040 | 751 | 671 | 661 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|