| Revenue | DKK 792K | +12% |
| EBITDA | DKK 229K | +24% |
| Net profit | DKK 238K | +251% |
| Total assets | DKK 5,1M | +5% |
| Equity | DKK 1,2M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -342 | 62 | 64 | -21 | 193 | 343 | 563 | 616 | 598 | 539 | 557 | 704 | 792 |
| Staff expenses | -91 | -0 | -0 | -0 | -271 | -503 | -390 | -312 | -479 | -211 | -462 | -520 | -563 |
| EBITDA | -250 | 62 | 64 | -21 | -77 | -159 | 174 | 304 | 119 | 328 | 95 | 184 | 229 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -6 | -6 | -6 | -29 | -91 | -134 |
| EBIT | -250 | 62 | 64 | -21 | -77 | -159 | 171 | 298 | 113 | 322 | 66 | 93 | 95 |
| Net financials | -28 | -1 | 24 | 17 | -62 | 27 | 19 | 74 | 226 | 684 | -408 | -29 | 166 |
| Profit before tax | -248 | 62 | 88 | -4 | -139 | -132 | 190 | 372 | 339 | 1.006 | -342 | 64 | 261 |
| Tax | -47 | 18 | 21 | 1 | -0 | -0 | -1 | 74 | 71 | 98 | -88 | -3 | 23 |
| Net profit | -201 | 43 | 68 | -5 | -139 | -132 | 191 | 297 | 268 | 908 | -254 | 68 | 238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 306 | 324 | 385 | 369 | 564 | 514 | 453 | 864 | 1.368 | 2.303 | 5.280 | 4.819 | 5.051 |
| Equity | 46 | -2 | 65 | 60 | -79 | -211 | -20 | 277 | 489 | 1.341 | 1.030 | 1.039 | 1.154 |
| Long-term debt | -227 | 283 | 285 | 276 | 304 | 0 | 0 | 0 | 0 | 0 | 2.639 | 2.570 | 2.454 |
| Short-term debt | -352 | 327 | 320 | 309 | 643 | 725 | 473 | 587 | 876 | 962 | 1.611 | 1.210 | 1.443 |
| Total debt | -352 | 327 | 320 | 309 | 643 | 725 | 473 | 587 | 876 | 962 | 4.250 | 3.781 | 3.897 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|