| Revenue | — | — |
| EBITDA | DKK -771K | -248% |
| Net profit | DKK -990K | -98% |
| Total assets | DKK 18,7M | +20% |
| Equity | DKK 10,8M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 819 | -1.372 | -2.243 | -2.136 | 6.449 | -281 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -318 | -318 | -306 | -47 | -112 | -76 | -91 | -54 | -88 |
| EBITDA | 872 | 1.728 | 2.516 | 2.306 | 6.277 | -602 | -602 | 160 | 1.332 | -107 | 569 | -222 | -771 |
| Depreciation & amort. | 4 | -37 | -40 | -77 | -128 | -124 | -148 | -162 | -202 | -183 | -192 | -175 | -163 |
| EBIT | 868 | 1.691 | 2.476 | 2.229 | 6.149 | -726 | -749 | -3 | 1.130 | -289 | 377 | -397 | -934 |
| Net financials | -79 | -157 | -147 | -99 | -4 | 88 | -734 | -591 | -517 | 239 | 302 | 298 | -731 |
| Profit before tax | 789 | 1.533 | 2.329 | 2.130 | 6.144 | -638 | -751 | -321 | -366 | -355 | 306 | -467 | -894 |
| Tax | -8 | 39 | 19 | -1 | -61 | -78 | -0 | 25 | -60 | -145 | -15 | 33 | 96 |
| Net profit | 796 | 1.494 | 2.310 | 2.131 | 6.205 | -560 | -751 | -347 | -306 | -211 | 321 | -501 | -990 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.732 | 8.410 | 10.130 | 12.126 | 15.701 | 15.465 | 15.164 | 15.067 | 15.936 | 16.263 | 16.588 | 15.589 | 18.686 |
| Equity | 3.139 | 4.633 | 6.845 | 8.976 | 15.080 | 14.417 | 13.560 | 13.106 | 12.689 | 12.365 | 12.572 | 11.954 | 10.841 |
| Long-term debt | 596 | 2.175 | 2.391 | 1.491 | 0 | 0 | 825 | 1.301 | 2.298 | 2.853 | 2.705 | 2.557 | 1.970 |
| Short-term debt | 1.977 | 1.545 | 829 | 1.595 | 586 | 1.048 | 778 | 660 | 949 | 1.045 | 1.310 | 1.078 | 5.832 |
| Total debt | 2.573 | 3.721 | 3.220 | 3.086 | 586 | 1.048 | 1.603 | 1.961 | 3.247 | 3.898 | 4.016 | 3.635 | 7.802 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|