| Revenue | DKK -172K | -68% |
| EBITDA | DKK -1,1M | +22% |
| Net profit | DKK 18M | -16% |
| Total assets | DKK 231,8M | +9% |
| Equity | DKK 193,6M | +8% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.466 | 1.661 | 1.278 | 1.441 | 1.457 | 2.083 | 1.897 | 630 | 529 | -1.484 | 184 | 12.874 | -535 | -172 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -225 | -643 | -688 | -747 | -798 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.568 | 1.563 | 687 | 733 | 245 | 1.158 | 691 | -55 | -632 | -1.709 | -607 | 12.135 | -1.374 | -1.070 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -304 | 392 | 417 | 462 | 536 | 4.281 | 1.007 | 374 | 253 | 234 | 205 | -238 | -16 | -16 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.265 | 1.171 | 269 | 271 | -291 | -3.123 | -316 | -429 | -884 | -1.942 | -812 | 11.897 | -1.390 | -1.086 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.812 | 9.451 | 15.079 | 12.452 | 12.210 | 15.986 | 14.497 | 13.510 | 6.181 | 32.451 | -7.391 | 37.728 | 27.828 | 21.611 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.076 | 10.622 | 15.348 | 12.723 | 11.918 | 12.862 | 14.182 | 13.081 | 5.296 | 30.508 | -8.202 | 49.625 | 26.437 | 20.525 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 755 | 733 | 1.177 | 224 | 745 | 1.321 | 613 | 665 | 252 | 4.309 | -4.373 | 4.478 | 4.890 | 2.478 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.322 | 9.889 | 14.172 | 12.499 | 11.173 | 11.541 | 13.569 | 12.416 | 5.045 | 26.199 | -3.829 | 45.147 | 21.547 | 18.047 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.635 | 49.195 | 83.751 | 110.999 | 118.461 | 133.490 | 150.984 | 156.841 | 139.341 | 178.689 | 161.777 | 168.560 | 213.132 | 231.760 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 26.722 | 35.919 | 46.271 | 55.935 | 65.108 | 77.983 | 89.670 | 101.186 | 102.531 | 125.730 | 118.901 | 161.048 | 178.595 | 193.642 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.469 | 0 | 4.781 | 2.044 | 3.634 | 4.847 | 3.080 | 5.288 | 856 | 6.276 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.257 | 13.067 | 32.491 | 52.851 | 49.566 | 50.480 | 57.999 | 50.178 | 35.794 | 46.551 | 42.876 | 7.512 | 34.537 | 38.118 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.913 | 13.276 | 37.480 | 55.064 | 53.352 | 55.507 | 61.314 | 55.655 | 36.809 | 52.959 | 42.876 | 7.512 | 34.537 | 38.118 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|