| Revenue | DKK 472K | +265% |
| EBITDA | DKK 472K | +265% |
| Net profit | DKK 1,6M | +116% |
| Total assets | DKK 8,1M | +24% |
| Equity | DKK 7,7M | +27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 391 | 287 | 934 | 335 | 340 | 1.367 | 2.537 | 706 | 604 | -462 | 335 | 129 | 472 |
| Staff expenses | -0 | -0 | -30 | -24 | -36 | -341 | -806 | -325 | -106 | -0 | -0 | -0 | -0 |
| EBITDA | 391 | 287 | 690 | 51 | -23 | 1.026 | 1.732 | 381 | 499 | -462 | 335 | 129 | 472 |
| Depreciation & amort. | -57 | -14 | -0 | -0 | -0 | -35 | -138 | -174 | -21 | -42 | -42 | -42 | -42 |
| EBIT | 333 | 273 | 690 | 51 | -23 | 991 | 1.594 | 207 | 478 | -503 | 294 | 88 | 431 |
| Net financials | 70 | -1 | 150 | 87 | -1.230 | 405 | 30 | 222 | -381 | 2.729 | -18 | 674 | 1.215 |
| Profit before tax | 403 | 272 | 586 | 34 | -1.253 | 1.396 | 1.624 | 429 | 97 | 2.225 | 276 | 762 | 1.646 |
| Tax | 83 | 14 | 84 | -17 | -3 | 64 | 275 | 67 | 13 | -0 | -0 | -0 | -0 |
| Net profit | 320 | 258 | 503 | 51 | -1.250 | 1.332 | 1.349 | 362 | 84 | 2.225 | 276 | 762 | 1.646 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.039 | 1.131 | 4.906 | 4.496 | 3.568 | 3.157 | 3.455 | 3.109 | 2.874 | 5.058 | 6.240 | 6.504 | 8.060 |
| Equity | 796 | 958 | 1.266 | 1.316 | 66 | 1.292 | 2.535 | 2.790 | 2.764 | 4.974 | 5.317 | 6.078 | 7.724 |
| Long-term debt | -16 | 0 | 1.807 | 1.807 | 1.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 228 | 156 | 1.813 | 1.369 | 1.695 | 1.865 | 919 | 319 | 110 | 83 | 923 | 425 | 336 |
| Total debt | 228 | 156 | 3.620 | 3.176 | 3.502 | 1.865 | 919 | 319 | 110 | 83 | 923 | 425 | 336 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|