| Revenue | DKK 1,6M | -234% |
| EBITDA | DKK 968K | +160% |
| Net profit | DKK 927K | +146% |
| Total assets | DKK 46,4M | +5% |
| Equity | DKK 6,4M | +17% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 280 | 635 | -76 | -111 | -245 | -618 | -788 | -222 | -147 | -1.187 | 1.585 |
| Staff expenses | -0 | -0 | -110 | -120 | -120 | -120 | -120 | -120 | -209 | -254 | -252 | -433 | -617 |
| EBITDA | -14 | -136 | 170 | 515 | -196 | -231 | -365 | -738 | -996 | -475 | -400 | -1.620 | 968 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -97 | -112 | -117 | -117 | -97 | -62 |
| EBIT | -14 | -136 | 170 | 515 | -196 | -231 | -401 | -835 | -1.109 | -592 | -516 | -1.717 | 905 |
| Net financials | 3.459 | 985 | 1.421 | 1.258 | 908 | 1.015 | -510 | 2.190 | -562 | 1.057 | -14.884 | -694 | 236 |
| Profit before tax | 3.445 | 849 | 1.591 | 1.774 | 712 | 803 | -911 | 1.355 | -1.671 | 466 | -15.400 | -2.411 | 1.142 |
| Tax | 806 | 222 | 428 | 370 | 216 | 274 | 145 | -0 | -45 | -286 | -91 | -398 | 214 |
| Net profit | 2.639 | 626 | 1.162 | 1.404 | 496 | 528 | -1.056 | 1.355 | -1.626 | 752 | -15.309 | -2.014 | 927 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.992 | 40.678 | 35.423 | 30.421 | 25.882 | 26.217 | 45.862 | 44.079 | 45.893 | 49.800 | 35.899 | 44.112 | 46.401 |
| Equity | 38.181 | 35.294 | 32.970 | 30.373 | 25.869 | 23.398 | 22.341 | 23.696 | 22.071 | 22.823 | 7.514 | 5.500 | 6.428 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.341 | 1.305 | 5 | 5 | 0 | 0 | 0 |
| Short-term debt | 811 | 5.384 | 2.453 | 48 | 13 | 2.819 | 22.180 | 19.078 | 23.818 | 26.910 | 27.303 | 38.131 | 39.973 |
| Total debt | 811 | 5.384 | 2.453 | 48 | 13 | 2.819 | 23.521 | 20.382 | 23.823 | 26.915 | 27.303 | 38.131 | 39.973 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|