| Revenue | DKK 45K | +70% |
| EBITDA | DKK 45K | +70% |
| Net profit | DKK 83K | +211% |
| Total assets | DKK 5,8M | +1% |
| Equity | DKK 3,2M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.632 | 911 | 1.028 | 498 | 2.108 | 118 | 46 | 138 | 90 | 116 | 82 | 11 | 27 | 45 |
| Staff expenses | -1.145 | -642 | -618 | -629 | -609 | -119 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 109 | 269 | 410 | -133 | 1.450 | -113 | 40 | 44 | 13 | 47 | 10 | 11 | 27 | 45 |
| Depreciation & amort. | -41 | -41 | -41 | -41 | -30 | -61 | -74 | -74 | -74 | -74 | -74 | -77 | -77 | -77 |
| EBIT | 68 | 228 | 369 | -174 | 1.420 | -174 | -34 | -30 | -61 | -27 | -64 | -66 | -50 | -32 |
| Net financials | 30 | -53 | 105 | -10 | 33 | 43 | -79 | 306 | 294 | 230 | -270 | 78 | -25 | 123 |
| Profit before tax | 99 | 175 | 474 | -184 | 1.453 | -131 | -113 | 275 | 233 | 203 | -334 | 13 | -75 | 91 |
| Tax | 130 | 55 | 128 | -31 | 121 | -16 | -4 | 74 | 72 | 61 | 0 | -0 | -0 | 8 |
| Net profit | -31 | 120 | 346 | -153 | 1.331 | -115 | -109 | 201 | 178 | 142 | -334 | 13 | -75 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.415 | 4.311 | 4.433 | 3.956 | 4.751 | 5.164 | 4.971 | 5.164 | 5.211 | 5.287 | 5.783 | 5.869 | 5.727 | 5.757 |
| Equity | 2.222 | 2.293 | 2.590 | 2.436 | 3.717 | 3.551 | 3.442 | 3.590 | 3.713 | 3.800 | 3.409 | 3.362 | 3.226 | 3.242 |
| Long-term debt | 1.158 | 1.097 | 1.025 | 959 | 683 | 1.499 | 1.452 | 1.402 | 1.343 | 1.293 | 2.305 | 2.423 | 2.408 | 2.426 |
| Short-term debt | 1.035 | 921 | 818 | 561 | 351 | 115 | 77 | 172 | 154 | 195 | 70 | 85 | 93 | 89 |
| Total debt | 2.193 | 2.018 | 1.843 | 1.520 | 1.034 | 1.614 | 1.529 | 1.574 | 1.497 | 1.488 | 2.375 | 2.507 | 2.500 | 2.515 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|