| Revenue | DKK 2,2M | -17% |
| EBITDA | DKK 873K | -43% |
| Net profit | DKK 333K | -66% |
| Total assets | DKK 3,4M | +14% |
| Equity | DKK 2,2M | +11% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | 125 | 20 | 249 | 351 | 264 | 332 | 378 | 742 | 1.178 | 1.580 | 2.668 | 2.207 |
| Staff expenses | -0 | -0 | -0 | -91 | -265 | -249 | -247 | -222 | -660 | -664 | -766 | -1.145 | -1.334 |
| EBITDA | -22 | 125 | 20 | 158 | 86 | 15 | 85 | 155 | 82 | 514 | 815 | 1.519 | 873 |
| Depreciation & amort. | 28 | -44 | -46 | -17 | -30 | -29 | -36 | -75 | -103 | -108 | -152 | -259 | -419 |
| EBIT | -49 | 81 | -26 | 141 | 56 | -14 | 49 | 80 | -21 | 406 | 662 | 1.260 | 454 |
| Net financials | -7 | -16 | -9 | -15 | -15 | -24 | -20 | -14 | -19 | -21 | -1 | -16 | -22 |
| Profit before tax | -15 | 65 | -20 | 126 | 41 | -38 | 30 | 66 | -40 | 385 | 661 | 1.244 | 432 |
| Tax | 21 | 18 | 8 | 29 | 10 | -4 | 3 | 15 | -8 | 87 | 147 | 277 | 99 |
| Net profit | -36 | 47 | -28 | 97 | 32 | -34 | 26 | 51 | -31 | 298 | 514 | 967 | 333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245 | 408 | 385 | 599 | 652 | 762 | 632 | 679 | 1.369 | 1.513 | 1.869 | 3.013 | 3.431 |
| Equity | 15 | 63 | 35 | 132 | 163 | 130 | 156 | 207 | 176 | 474 | 988 | 1.955 | 2.166 |
| Long-term debt | 142 | 142 | 142 | 100 | 100 | 100 | 84 | 84 | 115 | 115 | 131 | 75 | 284 |
| Short-term debt | 88 | 203 | 208 | 366 | 384 | 532 | 389 | 379 | 1.077 | 878 | 664 | 749 | 693 |
| Total debt | 230 | 345 | 350 | 466 | 484 | 632 | 473 | 463 | 1.192 | 993 | 795 | 824 | 977 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|