| Revenue | DKK 4M | +2389% |
| EBITDA | DKK 4M | +2389% |
| Net profit | DKK 5M | +3299% |
| Total assets | DKK 12,5M | +39% |
| Equity | DKK 5,7M | +66% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | 303 | 185 | 214 | 323 | 416 | 390 | 336 | 563 | 1.945 | 3.722 | 161 | 4.000 |
| Staff expenses | -0 | -0 | -0 | -0 | -57 | -58 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 570 | 385 | 525 | 150 | 5.892 | 358 | 390 | 336 | 563 | 1.945 | 3.722 | 161 | 4.000 |
| Depreciation & amort. | 102 | -74 | -74 | -74 | -0 | -146 | -141 | -141 | -230 | -215 | -112 | -115 | -86 |
| EBIT | 468 | 311 | 451 | 77 | 5.892 | 212 | 249 | 194 | 333 | 1.730 | 3.610 | 46 | 3.915 |
| Net financials | -163 | -104 | -61 | -3 | -126 | 570 | 1.002 | 1.423 | 2.184 | 3.512 | -1.627 | 294 | 1.599 |
| Profit before tax | 305 | 207 | 390 | 74 | 5.662 | 782 | 1.251 | 1.617 | 2.517 | 5.242 | 1.983 | 340 | 5.514 |
| Tax | 53 | 64 | 16 | 39 | 1.269 | 21 | 119 | 26 | -50 | 517 | 568 | 193 | 544 |
| Net profit | 252 | 144 | 374 | 35 | 4.393 | 762 | 1.132 | 1.591 | 2.567 | 4.724 | 1.415 | 146 | 4.970 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.987 | 4.233 | 4.337 | 4.746 | 12.995 | 9.101 | 10.570 | 11.015 | 16.181 | 22.218 | 12.905 | 9.014 | 12.536 |
| Equity | 2.151 | 2.198 | 2.474 | 2.409 | 6.701 | 2.879 | 3.906 | 4.389 | 5.586 | 10.253 | 5.169 | 3.465 | 5.735 |
| Long-term debt | 1.878 | 1.218 | 1.212 | 1.677 | 3.860 | 5.140 | 5.249 | 4.927 | 7.321 | 6.015 | 2.689 | 2.540 | 1.258 |
| Short-term debt | 1.958 | 817 | 651 | 660 | 1.274 | 1.082 | 1.415 | 1.699 | 3.274 | 5.950 | 5.048 | 3.009 | 5.544 |
| Total debt | 3.836 | 2.035 | 1.863 | 2.337 | 5.134 | 6.222 | 6.664 | 6.626 | 10.595 | 11.965 | 7.737 | 5.550 | 6.802 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|