| Revenue | DKK 110K | +0% |
| EBITDA | DKK 6K | +167% |
| Net profit | DKK 4,1M | +65% |
| Total assets | DKK 17,6M | +34% |
| Equity | DKK 14,7M | +31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | -2 | -4 | 5 | 18 | 53 | 108 | 113 | 140 | 140 | 138 | 110 | 110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | -2 | -4 | 5 | 18 | -13 | -26 | 16 | 54 | 91 | 68 | -10 | 6 |
| Depreciation & amort. | -0 | -0 | -0 | -27 | -27 | -32 | -47 | -47 | -47 | -47 | -47 | -47 | -48 |
| EBIT | 2 | -2 | -4 | -22 | -9 | -45 | -72 | -31 | 7 | 44 | 22 | -56 | -41 |
| Net financials | -565 | 906 | 1.109 | 1.403 | 845 | 1.126 | 827 | 1.338 | -1.030 | 9 | 1.132 | 2.551 | 4.148 |
| Profit before tax | -552 | 903 | 1.106 | 1.360 | 822 | 1.081 | 755 | 1.307 | -1.038 | 54 | 1.154 | 2.495 | 4.107 |
| Tax | -4 | 7 | 5 | 0 | 4 | -0 | -9 | -7 | -2 | 12 | 11 | 3 | -12 |
| Net profit | -548 | 897 | 1.101 | 1.360 | 819 | 1.081 | 764 | 1.314 | -1.036 | 42 | 1.143 | 2.491 | 4.119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.690 | 4.082 | 5.181 | 7.324 | 8.044 | 9.020 | 11.339 | 12.371 | 8.744 | 8.636 | 9.630 | 13.094 | 17.586 |
| Equity | 4.590 | 4.063 | 5.059 | 6.318 | 7.136 | 8.114 | 8.226 | 9.480 | 8.044 | 7.973 | 9.001 | 11.192 | 14.711 |
| Long-term debt | 0 | 0 | 0 | 883 | 879 | 878 | 879 | 623 | 576 | 577 | 576 | 576 | 576 |
| Short-term debt | -100 | 20 | 122 | 123 | 29 | 28 | 2.233 | 2.268 | 124 | 87 | 53 | 1.326 | 2.299 |
| Total debt | -100 | 20 | 122 | 1.006 | 907 | 906 | 3.112 | 2.891 | 700 | 663 | 629 | 1.902 | 2.875 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|