| Revenue | DKK 55K | +450% |
| EBITDA | DKK 55K | +450% |
| Net profit | DKK 47K | +303% |
| Total assets | DKK 189K | +39% |
| Equity | DKK 170K | +38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 181 | 798 | -4 | -2 | -2 | 13 | 13 | 12 | 12 | 9 | 10 | 10 | 55 |
| Staff expenses | -242 | -761 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -61 | 37 | -4 | -2 | -2 | 13 | 13 | 12 | 12 | 9 | 10 | 10 | 55 |
| Depreciation & amort. | -33 | -101 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -94 | -64 | -4 | -2 | -2 | 13 | 13 | 12 | 12 | 9 | 10 | 10 | 55 |
| Net financials | -9 | -43 | 6 | 5 | 5 | 2 | 2 | 2 | 3 | 4 | 4 | 5 | 5 |
| Profit before tax | -104 | -107 | 2 | 2 | 3 | 14 | 15 | 15 | 16 | 13 | 14 | 15 | 60 |
| Tax | -24 | -0 | -24 | -0 | -0 | -0 | -0 | 1 | 3 | 3 | 3 | 3 | 13 |
| Net profit | -80 | -107 | 138 | 2 | 3 | 14 | 15 | 14 | 12 | 10 | 11 | 12 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.348 | 1.418 | 84 | 40 | 44 | 61 | 79 | 86 | 101 | 110 | 120 | 135 | 189 |
| Equity | 0 | -107 | 31 | 33 | 36 | 50 | 65 | 79 | 91 | 101 | 112 | 124 | 170 |
| Long-term debt | 752 | 478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 596 | 1.047 | 53 | 7 | 9 | 11 | 14 | 7 | 10 | 9 | 8 | 12 | 18 |
| Total debt | 1.348 | 1.525 | 53 | 7 | 9 | 11 | 14 | 7 | 10 | 9 | 8 | 12 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |