| Revenue | DKK 293K | -13% |
| EBITDA | DKK 94K | +244% |
| Net profit | DKK 464K | -72% |
| Total assets | DKK 17M | -3% |
| Equity | DKK 16,8M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 309 | 376 | 242 | -10 | -18 | -236 | 1 | 421 | 413 | 446 | 470 | 413 | 338 | 293 |
| Staff expenses | -0 | -0 | -96 | -96 | -96 | -96 | -96 | -219 | -201 | -200 | -199 | -199 | -199 | -198 |
| EBITDA | 309 | 376 | 146 | -106 | -114 | -332 | 300 | 201 | 212 | 246 | 271 | 214 | -65 | 94 |
| Depreciation & amort. | -173 | -217 | -674 | -173 | -173 | -79 | 197 | -166 | -165 | -84 | -86 | -86 | -52 | -45 |
| EBIT | 135 | 160 | -528 | -280 | -287 | -411 | 103 | 35 | 47 | 162 | 185 | 128 | -117 | 49 |
| Net financials | 1.100 | 1.461 | 1.175 | 1.487 | 1.474 | 922 | -1.564 | 2.378 | 1.030 | 2.691 | -3.570 | 2.480 | 2.140 | 473 |
| Profit before tax | 1.236 | 1.621 | 647 | 1.208 | 1.187 | 511 | -1.461 | 2.413 | 1.077 | 2.853 | -3.385 | 2.608 | 2.023 | 522 |
| Tax | 349 | 193 | 20 | 181 | 115 | -48 | -0 | 251 | 252 | 649 | -10 | -10 | 369 | 57 |
| Net profit | 887 | 1.428 | 627 | 1.027 | 1.072 | 559 | -1.461 | 2.162 | 825 | 2.204 | -3.375 | 2.618 | 1.654 | 464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.476 | 19.406 | 19.346 | 19.752 | 18.791 | 18.817 | 16.862 | 20.193 | 19.920 | 20.730 | 16.674 | 16.972 | 17.651 | 17.048 |
| Equity | 17.745 | 18.973 | 18.599 | 18.626 | 18.698 | 18.757 | 16.796 | 17.959 | 17.784 | 18.987 | 15.112 | 16.730 | 17.384 | 16.848 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.650 | 1.464 | 1.285 | 1.163 | 0 | 0 | 0 |
| Short-term debt | 499 | 240 | 671 | 1.053 | 25 | 60 | 66 | 584 | 672 | 458 | 399 | 241 | 267 | 199 |
| Total debt | 499 | 240 | 671 | 1.053 | 25 | 60 | 66 | 2.234 | 2.136 | 1.743 | 1.562 | 241 | 267 | 199 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|