| Revenue | DKK 109K | -29% |
| EBITDA | DKK 34K | -52% |
| Net profit | DKK 558K | -4% |
| Total assets | DKK 28M | +2% |
| Equity | DKK 27,1M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 131 | 238 | 424 | 438 | 316 | 1.281 | 173 | 187 | 106 | 215 | 224 | 154 | 109 |
| Staff expenses | -141 | -142 | -75 | -75 | -81 | -79 | -79 | -79 | -79 | -79 | -79 | -83 | -75 |
| EBITDA | -10 | 96 | 349 | 363 | 216 | 1.220 | 94 | 107 | 27 | 136 | 145 | 71 | 34 |
| Depreciation & amort. | 32 | -36 | -57 | -57 | -57 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 |
| EBIT | -42 | 60 | 292 | 306 | 159 | 1.188 | 62 | 75 | -5 | 104 | 113 | 39 | 2 |
| Net financials | 121 | 93 | -58 | -83 | -91 | 173 | 740 | 823 | 825 | 762 | 770 | 726 | 745 |
| Profit before tax | 79 | 309 | 233 | 223 | 68 | 1.362 | 802 | 899 | 820 | 866 | 882 | 765 | 746 |
| Tax | 36 | 78 | 59 | 53 | 19 | 276 | 172 | 182 | 169 | 200 | 220 | 185 | 189 |
| Net profit | 43 | 231 | 174 | 170 | 49 | 1.086 | 630 | 716 | 651 | 666 | 662 | 580 | 558 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.285 | 13.980 | 14.259 | 14.632 | 17.241 | 18.497 | 24.615 | 25.278 | 25.854 | 26.404 | 27.038 | 27.525 | 28.022 |
| Equity | 10.292 | 10.523 | 10.697 | 10.866 | 10.915 | 12.001 | 23.656 | 24.318 | 24.913 | 25.523 | 26.128 | 26.649 | 27.146 |
| Long-term debt | 113 | 224 | 229 | 254 | 257 | 139 | 156 | 140 | 176 | 176 | 168 | 171 | 105 |
| Short-term debt | 18 | 2.496 | 2.608 | 2.799 | 5.377 | 5.646 | 99 | 124 | 87 | 34 | 77 | 48 | 120 |
| Total debt | 131 | 2.720 | 2.837 | 3.053 | 5.635 | 5.785 | 255 | 264 | 263 | 210 | 245 | 219 | 225 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|