| Revenue | DKK 94K | — |
| EBITDA | DKK -210K | +87% |
| Net profit | DKK 9,9M | -48% |
| Total assets | DKK 83,8M | +18% |
| Equity | DKK 70,2M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -98 | -126 | -6.880 | -32.384 | 78 | -51 | -210 | -75 | 372 | 537 | 247 | 0 | 94 |
| Staff expenses | -0 | -0 | -0 | -169 | -0 | -0 | -0 | -0 | -0 | -102 | -306 | -305 | -305 |
| EBITDA | -98 | -126 | 6.890 | 30.581 | 78 | -51 | -210 | -75 | 372 | 434 | -59 | -1.611 | -210 |
| Depreciation & amort. | -0 | -16 | -32 | -34 | -35 | -35 | -92 | -159 | -151 | -331 | -421 | -283 | -542 |
| EBIT | -98 | -143 | 6.858 | 30.548 | 43 | -86 | -301 | -234 | 221 | 104 | -481 | -1.894 | -752 |
| Net financials | 586 | 6.248 | 1.651 | 2.363 | 801 | 3.619 | -10.324 | -14.188 | 2.550 | 7.151 | -5.370 | 20.818 | 11.240 |
| Profit before tax | 488 | 6.105 | 8.510 | 32.910 | 844 | 3.533 | -10.625 | -14.421 | 2.771 | 7.255 | -5.851 | 18.924 | 10.488 |
| Tax | 103 | 151 | 402 | 130 | 2 | -127 | -923 | 1.545 | 325 | 1.517 | 1.013 | -118 | 596 |
| Net profit | 385 | 5.955 | 8.108 | 32.780 | 842 | 3.660 | -9.702 | -15.966 | 2.446 | 5.738 | -6.864 | 19.041 | 9.891 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.582 | 24.874 | 35.407 | 67.755 | 69.976 | 72.113 | 59.619 | 46.985 | 55.452 | 71.637 | 50.698 | 71.041 | 83.805 |
| Equity | 13.672 | 19.530 | 27.588 | 60.318 | 66.611 | 70.316 | 57.651 | 41.351 | 43.619 | 49.256 | 42.335 | 61.357 | 70.249 |
| Long-term debt | 0 | 3.627 | 3.263 | 2.893 | 2.524 | 1.254 | 1.183 | 1.113 | 0 | 7.052 | 6.980 | 6.899 | 6.816 |
| Short-term debt | 910 | 1.713 | 4.549 | 4.534 | 830 | 543 | 785 | 4.477 | 11.757 | 15.294 | 402 | 2.621 | 6.571 |
| Total debt | 910 | 5.340 | 7.812 | 7.428 | 3.354 | 1.797 | 1.968 | 5.591 | 11.757 | 22.346 | 7.382 | 9.520 | 13.388 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|