| Revenue | DKK 276K | +488% |
| EBITDA | DKK -3K | +100% |
| Net profit | DKK -272K | +71% |
| Total assets | DKK 22,6M | -1% |
| Equity | DKK 14,3M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 520 | 290 | 473 | 107 | 472 | 513 | 279 | 338 | 389 | 273 | 345 | 552 | 47 | 276 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -62 | -143 | -124 | -106 | -115 | -15 | -48 | -90 | -93 |
| EBITDA | 2.698 | 290 | 985 | 107 | 472 | 452 | 96 | 214 | 281 | 158 | 329 | 470 | -945 | -3 |
| Depreciation & amort. | -1.089 | -42 | 256 | -49 | -65 | -82 | -69 | -90 | -74 | -77 | -537 | -55 | -35 | -173 |
| EBIT | 1.609 | 248 | 729 | 58 | 407 | 370 | 27 | 124 | 207 | 81 | -207 | 415 | -980 | -176 |
| Net financials | 204 | 927 | 661 | 374 | -33 | 1.220 | 292 | -198 | -768 | -401 | 338 | 166 | 16 | -57 |
| Profit before tax | 1.813 | 1.175 | 1.390 | 431 | 374 | 1.589 | 319 | -74 | -561 | -320 | 131 | 580 | -964 | -232 |
| Tax | 370 | 66 | 130 | 15 | 75 | 44 | -4 | 14 | 36 | 11 | -79 | 91 | -18 | 39 |
| Net profit | 1.443 | 1.109 | 1.260 | 416 | 299 | 1.545 | 324 | -88 | -597 | -331 | 210 | 489 | -946 | -272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.029 | 23.958 | 24.081 | 24.022 | 25.832 | 29.263 | 28.286 | 28.955 | 28.051 | 27.516 | 27.988 | 29.408 | 22.765 | 22.576 |
| Equity | 18.750 | 19.753 | 20.917 | 21.164 | 21.363 | 22.807 | 23.027 | 22.833 | 22.128 | 21.687 | 21.783 | 22.158 | 17.612 | 14.340 |
| Long-term debt | 3.366 | 3.168 | 2.513 | 2.364 | 2.167 | 4.767 | 4.533 | 5.493 | 5.237 | 5.025 | 5.188 | 4.224 | 4.039 | 3.923 |
| Short-term debt | 862 | 987 | 604 | 449 | 2.264 | 1.680 | 726 | 629 | 686 | 804 | 1.017 | 3.026 | 1.113 | 4.312 |
| Total debt | 4.228 | 4.154 | 3.117 | 2.813 | 4.430 | 6.447 | 5.259 | 6.122 | 5.923 | 5.829 | 6.205 | 7.250 | 5.153 | 8.236 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
| Individual | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|