| Revenue | DKK 200K | +1% |
| EBITDA | DKK 180K | -3% |
| Net profit | DKK 578K | -42% |
| Total assets | DKK 4,7M | +14% |
| Equity | DKK 4,4M | +12% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.942 | -2.219 | 2.563 | 559 | 205 | 188 | 173 | 234 | 187 | 138 | 174 | 181 | 198 | 200 |
| Staff expenses | -1.546 | -1.802 | -2.350 | -514 | -0 | -0 | -0 | -0 | -0 | -3 | -0 | -0 | -0 | -0 |
| EBITDA | 396 | -72 | 214 | 365 | 205 | 188 | 173 | 234 | 187 | 135 | 155 | 176 | 185 | 180 |
| Depreciation & amort. | -175 | -173 | -121 | 160 | -51 | -51 | -51 | -51 | -51 | -51 | -55 | -56 | -56 | -58 |
| EBIT | 221 | -244 | 93 | 205 | 155 | 137 | 122 | 184 | 136 | 85 | 100 | 120 | 128 | 122 |
| Net financials | -207 | -203 | -172 | -143 | 58 | 319 | 427 | 62 | 461 | -11 | 167 | 312 | 893 | 483 |
| Profit before tax | 14 | 7 | -79 | 62 | 213 | 456 | 550 | 246 | 597 | 74 | 268 | 432 | 1.022 | 604 |
| Tax | 6 | 32 | -0 | 33 | 13 | 4 | 5 | 45 | 21 | 19 | 18 | -7 | 29 | 26 |
| Net profit | 8 | -25 | -79 | 29 | 200 | 452 | 545 | 201 | 577 | 55 | 249 | 439 | 993 | 578 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.726 | 4.049 | 4.151 | 2.695 | 2.710 | 2.963 | 3.322 | 3.311 | 3.614 | 3.430 | 3.574 | 3.553 | 4.101 | 4.661 |
| Equity | 479 | 504 | 425 | 454 | 655 | 1.107 | 1.652 | 1.852 | 2.429 | 2.484 | 2.733 | 3.058 | 3.933 | 4.389 |
| Long-term debt | 2.041 | -1.838 | 1.635 | 1.653 | 880 | 836 | 795 | 1.224 | 1.060 | 815 | 756 | 395 | 0 | 0 |
| Short-term debt | 2.206 | -1.707 | 2.090 | 587 | 1.176 | 1.020 | 875 | 234 | 126 | 112 | 48 | 70 | 119 | 213 |
| Total debt | 4.247 | -3.545 | 3.726 | 2.241 | 2.056 | 1.856 | 1.670 | 1.458 | 1.185 | 927 | 804 | 465 | 119 | 213 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|