| Revenue | DKK 1,2M | +34% |
| EBITDA | DKK 378K | +981% |
| Net profit | DKK -110K | +71% |
| Total assets | DKK 37M | +3% |
| Equity | DKK 14,1M | -1% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 889 | 1.077 | 1.292 | 810 | 965 | 2.306 | 931 | 1.243 |
| Staff expenses | -463 | -478 | -474 | -555 | -492 | -786 | -896 | -722 |
| EBITDA | 416 | 599 | 818 | 255 | 403 | 1.510 | 35 | 378 |
| Depreciation & amort. | -316 | -319 | -323 | -283 | -313 | -344 | -375 | -394 |
| EBIT | 100 | 280 | 495 | -27 | 90 | 1.166 | -340 | -16 |
| Net financials | -240 | -164 | -72 | -111 | -111 | -119 | -280 | -395 |
| Profit before tax | -140 | 116 | 423 | -138 | -21 | 1.047 | -620 | -412 |
| Tax | 96 | -30 | -18 | -90 | -0 | 171 | -238 | -302 |
| Net profit | -236 | 146 | 441 | -48 | -21 | 876 | -382 | -110 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 26.162 | 26.516 | 25.836 | 27.119 | 27.271 | 27.093 | 35.960 | 37.011 |
| Equity | 13.232 | 13.378 | 13.819 | 13.772 | 13.751 | 14.627 | 14.245 | 14.135 |
| Long-term debt | 4.809 | 4.616 | 4.409 | 4.611 | 4.181 | 3.754 | 3.551 | 11.067 |
| Short-term debt | 5.491 | 5.923 | 5.038 | 6.257 | 6.859 | 6.161 | 15.852 | 9.798 |
| Total debt | 10.300 | 10.538 | 9.447 | 10.868 | 11.040 | 9.915 | 19.403 | 20.865 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 0.0% | 2023 | |
| Individual | 25.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Michael Møller | Board of Directors | 0 companies |
| Vittus Bernlow | Board of Directors | 0 companies |