| Revenue | DKK -273K | -175% |
| EBITDA | DKK -269K | +65% |
| Net profit | DKK -10,8M | -77% |
| Total assets | DKK 24M | +4% |
| Equity | DKK -2,7M | -133% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 727 | 1.588 | 755 | 523 | 1.474 | 242 | 709 | 507 | 182 | 86 | 72 | 363 | -273 |
| Staff expenses | -515 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.070 | -337 |
| EBITDA | 212 | 430 | -1.387 | 523 | 1.474 | 242 | 709 | 871 | 385 | 159 | -36 | -769 | -269 |
| Depreciation & amort. | -0 | -0 | -0 | -94 | -0 | -4 | -30 | -34 | -34 | -37 | -27 | -46 | 42 |
| EBIT | 212 | 430 | -1.387 | 428 | 1.474 | 238 | 679 | 836 | 351 | 121 | -63 | -815 | -311 |
| Net financials | 110 | 264 | -1.287 | -307 | 377 | 1.235 | 1.724 | 628 | 1.465 | 5.963 | -2.108 | -5.263 | -10.848 |
| Profit before tax | 323 | 694 | -1.388 | 121 | 1.851 | 1.473 | 2.403 | 1.464 | 1.816 | 6.085 | -2.172 | -6.078 | -11.159 |
| Tax | 50 | 98 | -0 | 158 | 291 | 159 | 195 | 262 | 190 | 58 | -70 | -0 | -405 |
| Net profit | 272 | 596 | -1.388 | -37 | 1.560 | 1.314 | 2.207 | 1.202 | 1.626 | 6.027 | -2.101 | -6.078 | -10.754 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.276 | 2.514 | 2.338 | 4.016 | 8.761 | 11.968 | 13.013 | 13.801 | 19.662 | 26.458 | 27.880 | 23.152 | 23.981 |
| Equity | 1.183 | 2.279 | 891 | 2.317 | 3.876 | 5.190 | 7.398 | 8.599 | 10.226 | 16.252 | 14.151 | 8.073 | -2.681 |
| Long-term debt | 625 | 13 | 6 | 517 | 493 | 319 | 443 | 414 | 388 | 380 | 355 | 359 | 627 |
| Short-term debt | 455 | 222 | 1.441 | 1.182 | 4.392 | 6.420 | 5.133 | 4.657 | 8.871 | 9.637 | 13.374 | 14.720 | 26.035 |
| Total debt | 1.080 | 236 | 1.447 | 1.699 | 4.884 | 6.739 | 5.576 | 5.071 | 9.259 | 10.017 | 13.729 | 15.079 | 26.662 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|