| Revenue | DKK 95K | +20% |
| EBITDA | DKK 32K | -60% |
| Net profit | DKK 160K | -20% |
| Total assets | DKK 2,1M | +10% |
| Equity | DKK 1,8M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -113 | -138 | 163 | 484 | 517 | 421 | 328 | 235 | 8 | 35 | 94 | 79 | 95 |
| Staff expenses | -0 | -0 | -0 | -0 | -148 | -131 | -148 | -72 | -72 | -72 | -0 | -0 | -63 |
| EBITDA | 67 | 42 | 163 | 484 | 369 | 290 | 180 | 163 | -65 | -37 | 94 | 79 | 32 |
| Depreciation & amort. | -90 | -90 | -90 | -90 | -90 | -90 | -90 | -90 | -90 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -48 | 73 | 394 | 279 | 200 | 90 | 73 | -155 | -37 | 94 | 79 | 32 |
| Net financials | -51 | -10 | -8 | -10 | 8 | 13 | -64 | 242 | 222 | 200 | -214 | 178 | 177 |
| Profit before tax | 28 | -38 | 65 | 385 | 287 | 216 | 26 | 315 | 67 | 164 | -119 | 257 | 208 |
| Tax | 7 | -19 | 3 | 96 | 63 | 49 | 6 | 69 | 15 | 18 | -26 | 56 | 48 |
| Net profit | 21 | -19 | 63 | 289 | 224 | 167 | 20 | 246 | 52 | 146 | -93 | 200 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.074 | 1.103 | 1.181 | 1.399 | 1.565 | 1.702 | 1.650 | 1.887 | 1.846 | 1.964 | 1.845 | 1.869 | 2.055 |
| Equity | 753 | 772 | 835 | 1.124 | 1.347 | 1.514 | 1.534 | 1.780 | 1.832 | 1.893 | 1.685 | 1.768 | 1.812 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -152 | -177 | 228 | 187 | 149 | 139 | 84 | 87 | 14 | 71 | 159 | 101 | 243 |
| Total debt | -152 | -177 | 228 | 187 | 149 | 139 | 84 | 87 | 14 | 71 | 159 | 101 | 243 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|