| Revenue | DKK 673K | +46% |
| EBITDA | DKK 673K | +46% |
| Net profit | DKK 1M | -11% |
| Total assets | DKK 15,6M | +27% |
| Equity | DKK 7,3M | +15% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 95 | 183 | 132 | 252 | 211 | 276 | 234 | 1.430 | 894 | 460 | 673 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51 | 263 | 183 | 132 | 252 | 211 | 276 | 234 | 1.430 | 894 | 460 | 673 |
| Depreciation & amort. | -19 | 84 | -60 | -79 | -81 | -84 | -86 | -93 | -107 | -144 | -159 | -194 |
| EBIT | 32 | 179 | 123 | 53 | 171 | 127 | 190 | 142 | 1.324 | 750 | 301 | 479 |
| Net financials | 874 | 109 | -139 | -133 | -286 | 33 | 176 | 295 | 537 | 163 | 894 | 598 |
| Profit before tax | 906 | 288 | -16 | -80 | -115 | 160 | 366 | 444 | 1.860 | 913 | 1.195 | 1.077 |
| Tax | -3 | 9 | -19 | -88 | -1 | -10 | -31 | 65 | 244 | 138 | 63 | 69 |
| Net profit | 908 | 279 | 3 | 7 | -114 | 169 | 397 | 379 | 1.617 | 775 | 1.133 | 1.008 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.520 | 6.697 | 7.121 | 6.496 | 6.526 | 7.565 | 5.967 | 6.725 | 8.946 | 10.161 | 12.304 | 15.582 |
| Equity | 1.917 | 2.196 | 2.199 | 2.206 | 2.092 | 2.261 | 2.658 | 2.982 | 4.542 | 5.260 | 6.334 | 7.282 |
| Long-term debt | 1.279 | 1.432 | 3.069 | 3.589 | 3.255 | 2.687 | 2.819 | 3.244 | 3.619 | 4.022 | 3.915 | 6.997 |
| Short-term debt | 1.312 | 3.052 | 1.822 | 701 | 1.180 | 2.609 | 481 | 447 | 746 | 835 | 1.987 | 1.229 |
| Total debt | 2.591 | 4.484 | 4.891 | 4.290 | 4.435 | 5.296 | 3.300 | 3.691 | 4.364 | 4.857 | 5.903 | 8.226 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|