| Revenue | DKK 2,5M | +42% |
| EBITDA | DKK 1,9M | +65% |
| Net profit | DKK 1,5M | +53% |
| Total assets | DKK 4,1M | +129% |
| Equity | DKK 2,6M | +113% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 795 | 1.418 | 1.745 | 1.252 | 1.349 | 979 | -25 | -35 | -17 | -27 | -8 | 347 | 1.790 | 2.540 |
| Staff expenses | -224 | -536 | -582 | -559 | -586 | -454 | -0 | -0 | -0 | -0 | -0 | -141 | -614 | -605 |
| EBITDA | 401 | 455 | 959 | 532 | 606 | 400 | -25 | -35 | -17 | -27 | -8 | 206 | 1.176 | 1.935 |
| Depreciation & amort. | 4 | -35 | -62 | -89 | -106 | -123 | -92 | -66 | -38 | -28 | -0 | -4 | -6 | -13 |
| EBIT | 397 | 420 | 898 | 442 | 500 | 277 | -118 | -100 | -55 | -55 | -8 | 202 | 1.170 | 1.922 |
| Net financials | 0 | -2 | -8 | -15 | -4 | -110 | -38 | -343 | -403 | -473 | -185 | -4 | -1 | -1 |
| Profit before tax | 397 | 419 | 890 | 427 | 496 | 167 | -155 | -443 | -458 | -528 | -193 | 198 | 1.169 | 1.921 |
| Tax | 99 | 105 | 213 | 100 | 115 | 27 | 14 | 3 | -39 | -0 | -0 | -0 | 191 | 426 |
| Net profit | 298 | 314 | 677 | 327 | 381 | 140 | -169 | -446 | -419 | -528 | -193 | 198 | 978 | 1.495 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 618 | 1.006 | 1.773 | 1.927 | 2.288 | 2.204 | 7.195 | 7.068 | 1.043 | 534 | 250 | 511 | 1.769 | 4.054 |
| Equity | 378 | 692 | 1.368 | 1.646 | 1.927 | 1.967 | 1.798 | 1.352 | 933 | 405 | 212 | 353 | 1.215 | 2.588 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.371 | 5.687 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 238 | 305 | 400 | 279 | 360 | 245 | 26 | 28 | 110 | 129 | 37 | 158 | 551 | 1.464 |
| Total debt | 238 | 305 | 400 | 279 | 360 | 245 | 5.396 | 5.715 | 110 | 129 | 37 | 158 | 551 | 1.464 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|