| Revenue | DKK 866K | +24% |
| EBITDA | DKK 459K | +68% |
| Net profit | DKK 270K | +396% |
| Total assets | DKK 1,9M | -23% |
| Equity | DKK 1M | +35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | -57 | -24 | 4 | 127 | 40 | 536 | 688 | 907 | 516 | 617 | 700 | 866 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -415 | -376 | -356 | -381 | -378 | -426 | -407 |
| EBITDA | 12 | -57 | -24 | 4 | 78 | 40 | 121 | 311 | 551 | 136 | 240 | 274 | 459 |
| Depreciation & amort. | -44 | -53 | -53 | -0 | -0 | -4 | -50 | -55 | -76 | -82 | -105 | -79 | -22 |
| EBIT | -32 | -110 | -77 | 4 | 78 | 37 | 71 | 256 | 476 | 54 | 135 | 195 | 438 |
| Net financials | -14 | -21 | -29 | -21 | -14 | -10 | -20 | -15 | 62 | 262 | -6 | -115 | -99 |
| Profit before tax | -46 | -131 | -106 | -17 | 64 | 27 | 51 | 241 | 447 | 316 | 128 | 80 | 338 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 18 | 81 | 19 | 101 | 171 | 68 |
| Net profit | -46 | -131 | -106 | -17 | 64 | 27 | 51 | 223 | 366 | 297 | 27 | -91 | 270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224 | 175 | 3 | 84 | 9 | 534 | 1.276 | 871 | 2.089 | 3.056 | 2.889 | 2.475 | 1.896 |
| Equity | 79 | -52 | -158 | -175 | -11 | 16 | 67 | 290 | 656 | 953 | 981 | 772 | 1.042 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 145 | 227 | 161 | 259 | 21 | 518 | 1.210 | 581 | 1.425 | 2.103 | 1.909 | 1.703 | 815 |
| Total debt | 145 | 227 | 161 | 259 | 21 | 518 | 1.210 | 581 | 1.425 | 2.103 | 1.909 | 1.703 | 815 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|