| Revenue | DKK 650K | +135% |
| EBITDA | DKK 584K | +175% |
| Net profit | DKK 1,1M | +75% |
| Total assets | DKK 6,8M | +20% |
| Equity | DKK 6,6M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.731 | 1.696 | 1.710 | 1.761 | 1.526 | 1.129 | 857 | 540 | 384 | 192 | 575 | 202 | 276 | 650 |
| Staff expenses | -1.093 | -922 | -904 | -723 | -526 | -176 | -194 | -132 | -65 | -64 | -65 | -65 | -63 | -65 |
| EBITDA | 638 | 774 | 805 | 1.039 | 900 | 752 | 662 | 301 | 220 | 28 | 415 | 137 | 213 | 584 |
| Depreciation & amort. | -130 | -130 | -130 | -134 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 508 | 644 | 675 | 905 | 876 | 752 | 662 | 301 | 220 | 28 | 415 | 137 | 213 | 584 |
| Net financials | 40 | 59 | 29 | 73 | 63 | 213 | -348 | 596 | 421 | 1.008 | -261 | 778 | 604 | 839 |
| Profit before tax | 548 | 704 | 704 | 977 | 939 | 965 | 314 | 897 | 640 | 1.036 | 154 | 916 | 816 | 1.423 |
| Tax | 138 | 176 | 143 | 231 | 231 | 212 | 69 | 221 | 159 | 251 | 55 | 173 | 180 | 313 |
| Net profit | 411 | 527 | 561 | 746 | 708 | 753 | 245 | 676 | 481 | 785 | 99 | 742 | 636 | 1.110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.729 | 2.886 | 2.746 | 4.815 | 5.043 | 3.840 | 5.373 | 5.692 | 4.605 | 5.282 | 5.368 | 5.737 | 5.686 | 6.825 |
| Equity | 2.625 | 2.752 | 2.613 | 3.160 | 3.766 | 3.819 | 3.758 | 4.126 | 4.497 | 5.169 | 5.210 | 5.653 | 5.589 | 6.599 |
| Long-term debt | 0 | 0 | 0 | 1.209 | 1.209 | 0 | 1.443 | 1.443 | 15 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 92 | 132 | 132 | 447 | 68 | 21 | 173 | 124 | 93 | 113 | 157 | 85 | 97 | 226 |
| Total debt | 92 | 132 | 132 | 1.656 | 1.277 | 21 | 1.615 | 1.566 | 107 | 113 | 157 | 85 | 97 | 226 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|