| Revenue | DKK 448K | -29% |
| EBITDA | DKK 448K | -29% |
| Net profit | DKK 7,7M | -16% |
| Total assets | DKK 46,6M | +14% |
| Equity | DKK 40,5M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -43 | 12 | 12 | -32 | 409 | 457 | 458 | 441 | 447 | 408 | 361 | 636 | 448 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 643 | 12 | 12 | -32 | 409 | 457 | 458 | 441 | 447 | 408 | -2.150 | 636 | 448 |
| Depreciation & amort. | 343 | -7 | -7 | -7 | -129 | -129 | -30 | -96 | -98 | -98 | -70 | -340 | -358 |
| EBIT | 300 | 5 | 4 | -39 | 280 | 328 | 428 | 346 | 349 | 310 | -2.219 | 295 | 91 |
| Net financials | 1.805 | 531 | 2.049 | 3.222 | 1.916 | 217 | 624 | 2.314 | 4.333 | 3.940 | 2.418 | 9.394 | 8.349 |
| Profit before tax | 2.109 | 537 | 2.053 | 3.184 | 2.196 | 545 | 1.052 | 2.660 | 4.682 | 4.250 | 198 | 9.689 | 8.439 |
| Tax | 2 | 101 | 77 | 50 | 61 | 187 | -133 | 228 | 12 | 534 | -145 | 569 | 729 |
| Net profit | 2.107 | 436 | 1.976 | 3.133 | 2.135 | 358 | 1.185 | 2.429 | 4.667 | 3.707 | 344 | 9.106 | 7.673 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.644 | 8.019 | 9.644 | 18.360 | 19.171 | 17.729 | 18.324 | 19.054 | 23.489 | 25.936 | 32.068 | 40.947 | 46.622 |
| Equity | 6.411 | 6.647 | 8.623 | 11.706 | 13.341 | 13.198 | 14.330 | 16.705 | 21.317 | 24.967 | 25.254 | 33.860 | 40.533 |
| Long-term debt | 741 | 1.070 | 983 | 4.041 | 3.131 | 2.993 | 2.851 | 0 | 0 | 0 | 0 | 4.660 | 4.698 |
| Short-term debt | 492 | 302 | 39 | 2.595 | 2.663 | 1.486 | 1.073 | 2.290 | 2.109 | 903 | 6.814 | 2.427 | 1.391 |
| Total debt | 1.233 | 1.372 | 1.022 | 6.636 | 5.793 | 4.478 | 3.924 | 2.290 | 2.109 | 903 | 6.814 | 7.087 | 6.090 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|