| Revenue | DKK 8,5M | -11% |
| EBITDA | DKK 5,2M | +3000% |
| Net profit | DKK 2,2M | +221% |
| Total assets | DKK 150,1M | +1% |
| Equity | DKK 58,1M | +4% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.453 | 5.636 | 4.773 | 6.161 | 7.104 | 6.864 | 7.145 | 7.332 | 7.902 | 9.575 | 9.154 | 9.592 | 8.502 |
| Staff expenses | -0 | -1.107 | -1.274 | -1.297 | -1.369 | -1.525 | -1.768 | -1.937 | -2.500 | -2.675 | -2.924 | -2.883 | -3.015 |
| EBITDA | 4.254 | 5.750 | 4.607 | 9.332 | 7.520 | 9.373 | 10.025 | 6.888 | 8.989 | 14.079 | 7.738 | -180 | 5.220 |
| Depreciation & amort. | -0 | -26 | -25 | -25 | -4 | -11 | -36 | -69 | -125 | -204 | -262 | -229 | -240 |
| EBIT | 4.254 | 5.723 | 4.582 | 9.307 | 7.517 | 9.363 | 9.988 | 6.819 | 8.863 | 13.875 | 7.476 | -409 | 4.980 |
| Net financials | -3.871 | -2.584 | -3.835 | -2.659 | -2.905 | -2.245 | -2.292 | -2.219 | -2.314 | -433 | -1.391 | -1.855 | -2.202 |
| Profit before tax | 383 | 3.140 | 747 | 6.648 | 4.611 | 7.118 | 7.696 | 4.600 | 6.549 | 13.442 | 6.085 | -2.263 | 2.779 |
| Tax | 337 | 636 | 193 | 1.359 | 1.019 | 1.578 | 1.597 | 1.019 | 1.468 | 2.926 | 1.350 | -490 | 626 |
| Net profit | 46 | 2.504 | 554 | 5.289 | 3.592 | 5.540 | 6.100 | 3.581 | 5.081 | 10.516 | 4.735 | -1.773 | 2.153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103.328 | 103.987 | 104.358 | 115.974 | 118.434 | 123.263 | 128.736 | 131.364 | 133.535 | 144.278 | 145.520 | 148.571 | 150.062 |
| Equity | 10.325 | 13.004 | 13.559 | 18.848 | 22.524 | 28.285 | 34.595 | 38.408 | 43.743 | 54.259 | 57.755 | 55.982 | 58.135 |
| Long-term debt | 85.484 | 83.528 | 82.608 | 88.614 | 84.813 | 82.242 | 81.985 | 80.464 | 72.563 | 73.320 | 67.922 | 79.265 | 79.099 |
| Short-term debt | 5.947 | 5.850 | 6.391 | 5.648 | 7.789 | 8.349 | 6.648 | 6.589 | 10.395 | 7.964 | 10.740 | 5.649 | 5.121 |
| Total debt | 91.431 | 89.378 | 88.999 | 94.261 | 92.602 | 90.591 | 88.633 | 87.053 | 82.957 | 81.284 | 78.662 | 84.914 | 84.221 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|