| Revenue | DKK 53,1M | -137258% |
| EBITDA | DKK 35,3M | +91178% |
| Net profit | DKK 25,1M | +306% |
| Total assets | DKK 256,9M | +55% |
| Equity | DKK 70M | +34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 275 | 349 | 600 | 711 | 679 | 118 | 571 | -128 | -127 | -374 | 500 | -39 | 53.117 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17.341 |
| EBITDA | 298 | 247 | 1.824 | 711 | 679 | 118 | 571 | -128 | -127 | -374 | -762 | -39 | 35.272 |
| Depreciation & amort. | -52 | -52 | 612 | -0 | -0 | -0 | -45 | -0 | -0 | -0 | -0 | -0 | -1.246 |
| EBIT | 246 | 195 | 1.212 | 711 | 679 | 118 | 526 | -128 | -127 | -374 | -762 | -39 | 34.026 |
| Net financials | 233 | -757 | 582 | -269 | 4.395 | 18.834 | 18.620 | 25.905 | 14.401 | 29.147 | -1.947 | 5.720 | -1.630 |
| Profit before tax | 478 | -562 | 1.794 | 442 | 5.074 | 18.952 | 19.147 | -22.824 | 14.274 | 28.773 | -2.710 | 5.681 | 32.154 |
| Tax | 36 | 4 | 185 | 105 | 130 | -292 | -984 | -0 | 342 | -0 | -7.564 | -495 | 7.100 |
| Net profit | 443 | -566 | 1.609 | 337 | 4.944 | 19.244 | 20.131 | -22.824 | 13.932 | 28.773 | 4.854 | 6.176 | 25.053 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.241 | 18.278 | 15.135 | 20.608 | 25.968 | 55.139 | 75.162 | 50.911 | 65.513 | 126.988 | 156.955 | 166.219 | 256.941 |
| Equity | 545 | -21 | 1.588 | 1.925 | 6.868 | 26.113 | 46.244 | 23.420 | 37.352 | 66.125 | 70.979 | 52.262 | 70.039 |
| Long-term debt | 17.412 | 15.661 | 9.472 | 11.417 | 11.967 | 11.660 | 11.996 | 5.225 | 430 | 8.333 | 7.269 | 62.827 | 122.930 |
| Short-term debt | 2.283 | 2.638 | 4.075 | 7.266 | 7.133 | 17.366 | 16.922 | 20.138 | 26.431 | 47.528 | 73.704 | 23.870 | 43.181 |
| Total debt | 19.696 | 18.300 | 13.547 | 18.683 | 19.100 | 29.026 | 28.918 | 25.362 | 26.861 | 55.860 | 80.974 | 86.697 | 166.111 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|