| Revenue | DKK 178K | +112% |
| EBITDA | DKK 174K | +119% |
| Net profit | DKK 122K | +166% |
| Total assets | DKK 1,1M | +26% |
| Equity | DKK 620K | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 204 | 137 | 136 | -37 | 290 | 417 | 260 | -119 | 26 | 17 | 336 | 84 | 178 |
| Staff expenses | -4 | -32 | -308 | -107 | -73 | -39 | -23 | -30 | -25 | -32 | -61 | -43 | -5 | -4 |
| EBITDA | 10 | 173 | -171 | 29 | -110 | 211 | 394 | 230 | -144 | -6 | -44 | 293 | 80 | 174 |
| Depreciation & amort. | 111 | -150 | -178 | -181 | -183 | -151 | -28 | -24 | -23 | -22 | -47 | -0 | -14 | -14 |
| EBIT | -101 | 23 | -349 | -152 | -293 | 60 | 367 | 206 | -167 | -28 | -91 | 293 | 66 | 161 |
| Net financials | 41 | 32 | 26 | 15 | -7 | -9 | -12 | -13 | -15 | -15 | -3 | 0 | -3 | -2 |
| Profit before tax | -60 | 55 | -219 | -130 | -300 | 51 | 355 | 194 | -182 | -43 | -94 | 293 | 63 | 159 |
| Tax | 9 | 2 | 52 | 3 | -7 | -92 | 79 | 43 | -45 | -2 | 47 | 67 | 17 | 36 |
| Net profit | -68 | 53 | -271 | -133 | -294 | 143 | 276 | 150 | -137 | -41 | -141 | 226 | 46 | 122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.573 | 1.497 | 1.273 | 1.181 | 650 | 790 | 1.020 | 1.410 | 1.110 | 1.190 | 986 | 1.037 | 906 | 1.145 |
| Equity | 1.149 | 1.154 | 834 | 651 | 306 | 449 | 673 | 769 | 522 | 368 | 226 | 452 | 498 | 620 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 307 | 255 | 403 | 497 | 318 | 341 | 335 | 641 | 588 | 822 | 760 | 585 | 408 | 522 |
| Total debt | 307 | 255 | 403 | 497 | 318 | 341 | 335 | 641 | 588 | 822 | 760 | 585 | 408 | 522 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|