| Revenue | DKK 230K | +19% |
| EBITDA | DKK 203K | +169% |
| Net profit | DKK -794K | +74% |
| Total assets | DKK 62,4M | +11% |
| Equity | DKK 41,1M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | 472 | 690 | 837 | 1.008 | 270 | -241 | 108 | 8.181 | 1.565 | -59 | 193 | 230 |
| Staff expenses | -396 | -439 | -491 | -537 | -676 | -504 | -890 | -619 | -389 | -104 | -85 | -328 | -27 |
| EBITDA | 568 | 33 | 199 | 300 | 332 | 1.423 | 21.745 | 3.251 | 7.792 | 1.461 | -144 | -295 | 203 |
| Depreciation & amort. | -16 | -21 | -19 | -18 | -32 | 829 | 11.438 | 1.881 | -202 | -77 | -178 | -326 | -347 |
| EBIT | 552 | 13 | 180 | 281 | 300 | 595 | 10.307 | 1.370 | 7.590 | 1.384 | -321 | -621 | -144 |
| Net financials | 338 | 3.335 | 1.816 | 4.886 | -357 | 395 | 880 | 5.170 | 3.679 | 408 | 1.499 | -2.514 | -737 |
| Profit before tax | 889 | 3.348 | 1.996 | 5.168 | -93 | 416 | 10.537 | 6.540 | 11.269 | 1.792 | 1.177 | -3.135 | -881 |
| Tax | 145 | 5 | 55 | 86 | 155 | 202 | 2.320 | 49 | 1.321 | 347 | -3 | -61 | -87 |
| Net profit | 745 | 3.343 | 1.941 | 5.082 | -248 | 214 | 8.217 | 6.490 | 9.949 | 1.445 | 1.180 | -3.074 | -794 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.536 | 6.861 | 8.762 | 13.961 | 14.235 | 43.805 | 41.781 | 47.075 | 48.554 | 47.185 | 51.920 | 56.204 | 62.352 |
| Equity | 2.623 | 5.966 | 7.907 | 12.989 | 12.742 | 12.956 | 21.958 | 28.448 | 36.310 | 37.755 | 37.004 | 39.447 | 41.061 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.988 | 513 | 6.956 | 0 | 65 | 65 | 67 |
| Short-term debt | 913 | 895 | 855 | 972 | 1.493 | 30.849 | 16.835 | 18.114 | 5.281 | 9.429 | 14.851 | 15.194 | 19.134 |
| Total debt | 913 | 895 | 855 | 972 | 1.493 | 30.849 | 19.823 | 18.627 | 12.237 | 9.429 | 14.915 | 15.259 | 19.201 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|