| Revenue | DKK -225K | +33% |
| EBITDA | DKK -225K | -33% |
| Net profit | DKK 1,1M | +119% |
| Total assets | DKK 35,3M | +2% |
| Equity | DKK 29,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -15 | -77 | -30 | -176 | -97 | -23 | -26 | -17 | -20 | -3 | -21 | -169 | -225 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | -15 | -77 | -30 | -176 | -97 | -23 | -26 | -17 | -20 | -3 | -21 | -169 | -225 |
| Depreciation & amort. | -54 | -51 | -50 | -50 | -50 | -58 | -50 | -65 | -56 | -68 | -65 | -50 | -50 | -50 |
| EBIT | -84 | -66 | -127 | -80 | -226 | -155 | -73 | -92 | -73 | -88 | -68 | -71 | -219 | -275 |
| Net financials | 1.183 | 630 | 837 | 1.208 | 1.536 | 2.119 | 1.654 | 2.292 | 1.021 | 2.657 | 4.558 | 2.120 | 654 | 1.293 |
| Profit before tax | 1.298 | 743 | 711 | 1.127 | 1.310 | 1.964 | 1.581 | 2.200 | 948 | 2.568 | 4.489 | 2.049 | 436 | 1.018 |
| Tax | 99 | 90 | -98 | -143 | -87 | -45 | -15 | -12 | -3 | -4 | 1 | -3 | -67 | -82 |
| Net profit | 1.199 | 654 | 808 | 1.270 | 1.397 | 2.009 | 1.596 | 2.212 | 950 | 2.573 | 4.489 | 2.052 | 503 | 1.100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.917 | 18.030 | 17.911 | 19.968 | 20.357 | 22.767 | 23.739 | 25.736 | 26.214 | 28.711 | 33.658 | 35.479 | 34.585 | 35.286 |
| Equity | 9.039 | 9.596 | 10.308 | 11.480 | 12.777 | 14.685 | 16.178 | 18.284 | 19.126 | 21.588 | 25.964 | 27.901 | 28.286 | 29.265 |
| Long-term debt | 4.165 | 4.627 | 4.484 | 4.306 | 5.725 | 5.534 | 5.342 | 5.148 | 4.947 | 4.750 | 4.555 | 4.447 | 4.324 | 4.012 |
| Short-term debt | 4.442 | 3.378 | 2.787 | 3.323 | 965 | 1.669 | 1.350 | 1.446 | 1.293 | 1.535 | 2.311 | 2.313 | 1.169 | 1.212 |
| Total debt | 8.607 | 8.004 | 7.271 | 7.629 | 6.690 | 7.203 | 6.693 | 6.594 | 6.240 | 6.285 | 6.866 | 6.760 | 5.493 | 5.225 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|