| Revenue | DKK -99K | -13% |
| EBITDA | DKK -531K | +3% |
| Net profit | DKK 1,4M | -44% |
| Total assets | DKK 34,3M | +1% |
| Equity | DKK 33,9M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 957 | 2.236 | 1.616 | 1.851 | 813 | 701 | 898 | 814 | 809 | 822 | 7.529 | -113 | -99 |
| Staff expenses | -72 | -72 | -72 | -142 | -123 | -118 | -120 | -120 | -316 | -431 | -437 | -436 | -434 | -433 |
| EBITDA | 1.480 | 885 | 2.164 | 1.474 | 1.729 | 694 | 581 | 778 | 498 | 378 | 385 | 7.093 | -547 | -531 |
| Depreciation & amort. | 717 | 384 | 879 | 1.114 | 1.063 | -246 | -354 | -221 | -167 | -285 | -306 | -63 | -0 | -0 |
| EBIT | 763 | 501 | 1.284 | 360 | 666 | 448 | 228 | 557 | 331 | 93 | 78 | 7.030 | -547 | -531 |
| Net financials | 2.036 | 905 | 2.706 | -1.183 | -64 | 517 | 3.149 | 860 | 2.690 | 2.628 | -514 | 1.701 | 3.660 | 2.256 |
| Profit before tax | 2.799 | 1.405 | 3.990 | -823 | 602 | 966 | 3.377 | 1.418 | 3.021 | 2.721 | -436 | 8.731 | 3.113 | 1.725 |
| Tax | 181 | 100 | 317 | 53 | 136 | 184 | 149 | 182 | 165 | 520 | -339 | 1.762 | 608 | 330 |
| Net profit | 2.618 | 1.305 | 3.673 | -876 | 466 | 782 | 3.228 | 1.236 | 2.856 | 2.200 | -97 | 6.969 | 2.505 | 1.395 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.484 | 17.893 | 22.627 | 20.563 | 19.593 | 20.850 | 25.518 | 24.039 | 26.839 | 28.481 | 26.764 | 34.160 | 33.841 | 34.254 |
| Equity | 14.955 | 15.960 | 19.333 | 18.157 | 18.323 | 18.720 | 21.648 | 22.584 | 25.140 | 26.741 | 25.844 | 32.013 | 33.518 | 33.912 |
| Long-term debt | 963 | 1.445 | 1.442 | 0 | 0 | 0 | 0 | 3 | 155 | 155 | 155 | 2.033 | 216 | 49 |
| Short-term debt | 1.512 | 334 | 1.719 | 2.172 | 944 | 1.834 | 3.870 | 1.024 | 1.108 | 1.177 | 696 | 114 | 106 | 292 |
| Total debt | 2.475 | 1.779 | 3.161 | 2.172 | 944 | 1.834 | 3.870 | 1.026 | 1.263 | 1.332 | 851 | 2.147 | 323 | 341 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|