| Revenue | DKK 532K | +63% |
| EBITDA | DKK 532K | +63% |
| Net profit | DKK 583K | -4% |
| Total assets | DKK 15,1M | +4% |
| Equity | DKK 10M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -2 | 221 | 95 | 50 | 85 | -1 | 18 | -109 | 18 | 547 | 326 | 532 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -2 | 221 | 95 | 50 | 85 | -1 | 18 | -109 | 18 | 547 | 326 | 532 |
| Depreciation & amort. | -0 | -0 | -10 | -12 | -12 | -12 | -12 | -15 | -15 | -15 | -15 | -15 | -15 |
| EBIT | -11 | -2 | 212 | 84 | 38 | 73 | -13 | 3 | -123 | 4 | 532 | 311 | 517 |
| Net financials | 4 | 4 | 1.002 | 2.154 | 719 | 1.138 | -3.429 | -5.267 | 3.510 | 5.570 | -833 | 122 | 293 |
| Profit before tax | -7 | 1 | 1.214 | 2.199 | 757 | 1.211 | -3.442 | -5.264 | 3.387 | 5.573 | -301 | 433 | 811 |
| Tax | -0 | -0 | 39 | -5 | -10 | -31 | -20 | 34 | -0 | -0 | -433 | -176 | 228 |
| Net profit | -7 | 1 | 1.175 | 2.204 | 768 | 1.242 | -3.422 | -5.298 | 3.387 | 5.573 | 132 | 610 | 583 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 926 | 962 | 5.552 | 10.051 | 11.718 | 12.195 | 12.230 | 10.379 | 13.510 | 16.994 | 16.370 | 14.469 | 15.097 |
| Equity | 113 | 114 | 2.470 | 5.007 | 7.318 | 8.560 | 5.032 | 234 | 3.120 | 8.694 | 8.826 | 9.435 | 10.018 |
| Long-term debt | 0 | 0 | 1.821 | 2.974 | 3.093 | 3.217 | 3.994 | 3.994 | 4.039 | 4.504 | 4.558 | 4.758 | 4.799 |
| Short-term debt | 813 | 848 | 1.251 | 2.048 | 1.295 | 418 | 3.204 | 6.151 | 6.351 | 3.797 | 2.987 | 276 | 280 |
| Total debt | 813 | 848 | 3.072 | 5.022 | 4.388 | 3.635 | 7.197 | 10.145 | 10.390 | 8.300 | 7.545 | 5.034 | 5.079 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|