| Revenue | DKK 361K | -406% |
| EBITDA | DKK 246K | +203% |
| Net profit | DKK -5,4M | -223% |
| Total assets | DKK 37,4M | -20% |
| Equity | DKK 37,3M | -18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 371 | 326 | 428 | 511 | 360 | 521 | 391 | 528 | 486 | 425 | 139 | 943 | -118 | 361 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -120 | -120 | -120 | -120 | -120 | -120 | -115 |
| EBITDA | 371 | 326 | 428 | 511 | 360 | 521 | 381 | 408 | 366 | 305 | 19 | 823 | -238 | 246 |
| Depreciation & amort. | -82 | -82 | -82 | -95 | -95 | -99 | -125 | -127 | -127 | -128 | -154 | -154 | -29 | -105 |
| EBIT | 289 | 244 | 346 | 416 | 265 | 422 | 255 | 280 | 238 | 178 | -135 | 670 | -268 | 141 |
| Net financials | 74 | 1.106 | 429 | 762 | -89 | -956 | -666 | 1.354 | 2.832 | 6.100 | 6.088 | 20.455 | 5.907 | -5.595 |
| Profit before tax | 363 | 1.350 | 776 | 1.178 | 177 | -534 | -411 | 1.634 | 3.071 | 6.278 | 5.952 | 21.124 | 5.640 | -5.453 |
| Tax | 41 | 19 | 328 | 499 | 56 | -118 | 88 | 117 | 179 | 553 | 591 | 588 | 1.240 | -48 |
| Net profit | 322 | 1.331 | 448 | 679 | 120 | -416 | -499 | 1.517 | 2.892 | 5.725 | 5.362 | 20.536 | 4.400 | -5.405 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.085 | 14.177 | 14.731 | 15.440 | 14.821 | 17.240 | 14.883 | 16.210 | 18.453 | 24.625 | 29.096 | 46.119 | 46.531 | 37.377 |
| Equity | 7.878 | 8.741 | 9.164 | 9.772 | 9.871 | 9.449 | 8.950 | 10.360 | 13.144 | 18.618 | 23.867 | 44.289 | 45.689 | 37.283 |
| Long-term debt | 4.221 | 3.919 | 3.595 | 3.281 | 3.109 | 3.530 | 3.277 | 2.641 | 2.473 | 2.316 | 2.153 | 0 | 0 | 0 |
| Short-term debt | 766 | 1.404 | 1.723 | 2.071 | 1.497 | 3.362 | 2.243 | 2.666 | 2.374 | 3.195 | 2.548 | 1.797 | 795 | 94 |
| Total debt | 4.988 | 5.323 | 5.319 | 5.352 | 4.607 | 6.892 | 5.520 | 5.307 | 4.847 | 5.511 | 4.701 | 1.797 | 795 | 94 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|