| Revenue | DKK 1,7M | -9% |
| EBITDA | DKK 1,5M | -6% |
| Net profit | DKK 1,3M | -37% |
| Total assets | DKK 40M | +6% |
| Equity | DKK 22,5M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 522 | 1.085 | 3.309 | 1.788 | — | 935 | 1.443 | 880 | 558 | 1.203 | 1.583 | 3.202 | 1.827 | 1.658 |
| Staff expenses | -155 | -203 | -50 | -249 | -0 | -292 | -291 | -131 | -96 | -129 | -196 | -775 | -232 | -164 |
| EBITDA | 367 | 881 | 3.259 | 1.539 | 0 | 643 | 1.153 | 749 | 462 | 1.053 | 1.386 | 2.382 | 1.595 | 1.494 |
| Depreciation & amort. | -120 | -0 | -0 | -0 | -0 | -13 | -30 | -43 | -93 | -0 | -89 | -66 | -66 | -73 |
| EBIT | 247 | 881 | 3.259 | 1.539 | 0 | 630 | 1.123 | 707 | 369 | 1.053 | 1.297 | 2.316 | 1.529 | 1.421 |
| Net financials | 1.891 | -919 | -5.625 | -1.116 | 0 | -403 | -1.549 | 124 | 181 | 7.154 | 20 | 175 | 807 | 202 |
| Profit before tax | 2.138 | -37 | -2.366 | 424 | 0 | 315 | -228 | 2.036 | 550 | 8.207 | 1.318 | 2.490 | 2.336 | 1.623 |
| Tax | 34 | 141 | 406 | 275 | -0 | 124 | 256 | 200 | 120 | 262 | 290 | 531 | 255 | 315 |
| Net profit | 2.104 | -178 | -2.772 | 148 | 0 | 191 | -483 | 1.836 | 430 | 7.944 | 1.028 | 1.958 | 2.081 | 1.309 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.794 | 21.761 | 16.910 | 16.340 | 0 | 13.133 | 11.745 | 13.481 | 15.775 | 29.274 | 35.373 | 37.047 | 37.567 | 40.008 |
| Equity | 9.771 | 9.593 | 6.821 | 6.869 | 0 | 8.767 | 8.178 | 9.906 | 10.225 | 18.057 | 18.970 | 19.429 | 21.310 | 22.484 |
| Long-term debt | 5.336 | 9.600 | 7.407 | 6.227 | 0 | 945 | 805 | 803 | 696 | 2.703 | 2.496 | 3.683 | 1.690 | 1.323 |
| Short-term debt | 3.688 | 2.568 | 2.683 | 3.244 | 0 | 3.416 | 2.757 | 2.772 | 4.853 | 8.514 | 13.906 | 13.935 | 14.566 | 16.177 |
| Total debt | 9.023 | 12.168 | 10.090 | 9.471 | 0 | 4.361 | 3.563 | 3.575 | 5.549 | 11.217 | 16.402 | 17.618 | 16.256 | 17.500 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|