| Revenue | DKK 770K | -8% |
| EBITDA | DKK 1,3M | +26% |
| Net profit | DKK 980K | -36% |
| Total assets | DKK 14,5M | +6% |
| Equity | DKK 6,4M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 481 | 398 | 1.330 | 775 | 762 | 695 | 614 | 566 | 708 | 739 | 738 | 769 | 837 | 770 |
| Staff expenses | -0 | -0 | -88 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 383 | -5.232 | 1.243 | 775 | 762 | 673 | 614 | 566 | 1.708 | 1.128 | 738 | 769 | 1.013 | 1.278 |
| Depreciation & amort. | -101 | -158 | -101 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 282 | -5.391 | 1.142 | 775 | 762 | 673 | 614 | 566 | 1.708 | 1.128 | 738 | 769 | 1.013 | 1.278 |
| Net financials | -1.378 | -573 | 507 | -183 | -260 | 50 | 185 | 580 | 787 | 630 | 520 | -78 | 698 | -53 |
| Profit before tax | -1.096 | -5.964 | 1.649 | 592 | 502 | 722 | 798 | 1.146 | 2.495 | 1.759 | 1.258 | 691 | 1.711 | 1.224 |
| Tax | 12 | -103 | 399 | 47 | 14 | 76 | 61 | 42 | 303 | 165 | 90 | 115 | 175 | 244 |
| Net profit | -1.107 | -5.861 | 1.250 | 545 | 488 | 646 | 737 | 1.104 | 2.192 | 1.593 | 1.168 | 576 | 1.537 | 980 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.963 | 8.419 | 8.443 | 8.723 | 8.847 | 9.457 | 10.038 | 11.018 | 13.251 | 13.744 | 14.296 | 12.556 | 13.702 | 14.539 |
| Equity | 644 | -5.218 | -4.128 | -3.583 | -3.095 | -2.449 | -1.712 | -608 | 1.585 | 3.068 | 3.692 | 4.153 | 5.572 | 6.431 |
| Long-term debt | 4.916 | 4.873 | 4.628 | 4.413 | 4.148 | 4.168 | 3.768 | 3.570 | 3.373 | 3.100 | 5.295 | 4.890 | 4.834 | 4.442 |
| Short-term debt | 1.926 | 7.506 | 6.955 | 6.800 | 6.668 | 6.576 | 6.784 | 6.821 | 6.803 | 5.964 | 3.661 | 1.827 | 1.536 | 1.768 |
| Total debt | 6.842 | 12.379 | 11.584 | 11.213 | 10.816 | 10.745 | 10.552 | 10.391 | 10.176 | 9.064 | 8.956 | 6.717 | 6.370 | 6.209 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|