| Revenue | DKK 1,1M | +44% |
| EBITDA | DKK 1,1M | +50% |
| Net profit | DKK 508K | -74% |
| Total assets | DKK 51,8M | +8% |
| Equity | DKK 44,4M | -1% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483 | 549 | 647 | 281 | 240 | 143 | 196 | 355 | 483 | 735 | 814 | 774 | 1.111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -71 | -54 |
| EBITDA | 483 | 549 | 647 | 281 | 240 | 143 | 196 | 355 | 483 | 735 | 814 | 703 | 1.057 |
| Depreciation & amort. | 247 | 255 | 81 | -81 | -83 | -87 | -615 | -209 | -259 | -531 | -599 | -561 | -631 |
| EBIT | 236 | 294 | 566 | 200 | 157 | 56 | -420 | 147 | 225 | 204 | 216 | 142 | 426 |
| Net financials | 272 | 2.379 | 5.721 | 1.858 | 2.081 | 1.548 | 1.164 | 96 | 2.762 | -1.154 | 1.378 | 2.342 | 339 |
| Profit before tax | 508 | 2.673 | 6.287 | 2.058 | 2.238 | 1.604 | 745 | 243 | 2.987 | -950 | 1.594 | 2.485 | 765 |
| Tax | 125 | 516 | 443 | 489 | 472 | 337 | 319 | 42 | 663 | -166 | 248 | 556 | 258 |
| Net profit | 383 | 2.157 | 5.844 | 1.569 | 1.766 | 1.267 | 425 | 201 | 2.324 | -785 | 1.346 | 1.928 | 508 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.707 | 46.236 | 48.295 | 48.143 | 49.363 | 51.224 | 48.826 | 49.224 | 50.889 | 47.595 | 46.020 | 48.074 | 51.770 |
| Equity | 39.399 | 40.855 | 44.999 | 44.959 | 45.132 | 45.549 | 45.921 | 46.121 | 46.696 | 45.011 | 43.357 | 44.786 | 44.418 |
| Long-term debt | 4.848 | 4.744 | 2.451 | 2.319 | 2.179 | 2.042 | 1.902 | 1.770 | 1.730 | 1.516 | 1.418 | 1.951 | 6.210 |
| Short-term debt | 308 | 402 | 475 | 496 | 1.669 | 3.239 | 595 | 880 | 1.907 | 668 | 852 | 1.030 | 844 |
| Total debt | 5.156 | 5.146 | 2.927 | 2.815 | 3.848 | 5.281 | 2.496 | 2.649 | 3.637 | 2.184 | 2.270 | 2.981 | 7.054 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|