| Revenue | DKK 101K | -219% |
| EBITDA | DKK -395K | +57% |
| Net profit | DKK 2,5M | +32% |
| Total assets | DKK 28,9M | +4% |
| Equity | DKK 27,2M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | 108 | 118 | 222 | 183 | -82 | 159 | 227 | 215 | 446 | 2.727 | 114 | -85 | 101 |
| Staff expenses | -0 | -0 | -300 | -450 | -750 | -750 | -250 | -0 | -750 | -750 | -500 | -325 | -700 | -350 |
| EBITDA | -46 | 108 | -182 | -228 | -567 | -832 | -91 | 227 | -672 | -437 | 2.073 | -354 | -920 | -395 |
| Depreciation & amort. | -46 | -80 | -81 | -100 | -101 | -101 | -101 | -79 | -79 | -79 | -19 | -19 | -19 | -19 |
| EBIT | -92 | 28 | -263 | -327 | -668 | -932 | -191 | 148 | -751 | -516 | 2.054 | -372 | -938 | -413 |
| Net financials | 2.398 | 3.793 | 1.568 | 1.753 | 577 | 1.221 | -1.672 | 2.328 | 2.189 | 4.149 | -1.736 | 3.409 | 3.408 | 3.612 |
| Profit before tax | 2.306 | 3.821 | 1.305 | 1.426 | -90 | 289 | -1.863 | 2.476 | 1.438 | 3.633 | 318 | 3.036 | 2.470 | 3.198 |
| Tax | -0 | 759 | 375 | 330 | 11 | 55 | 10 | 146 | 323 | 816 | 117 | 700 | 593 | 730 |
| Net profit | 2.306 | 3.062 | 930 | 1.096 | -101 | 234 | -1.873 | 2.330 | 1.115 | 2.817 | 200 | 2.336 | 1.877 | 2.469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.937 | 22.419 | 23.647 | 23.934 | 23.884 | 23.318 | 20.869 | 22.925 | 24.345 | 27.267 | 24.851 | 26.538 | 27.693 | 28.880 |
| Equity | 18.305 | 20.867 | 20.797 | 21.393 | 20.791 | 20.775 | 18.652 | 20.876 | 21.591 | 24.298 | 23.648 | 25.359 | 25.436 | 27.155 |
| Long-term debt | 1.409 | 1.323 | 1.260 | 2.022 | 1.924 | 1.827 | 1.723 | 1.622 | 1.517 | 1.412 | 952 | 601 | 1.612 | 1.185 |
| Short-term debt | 223 | 229 | 1.590 | 519 | 1.169 | 716 | 494 | 426 | 1.237 | 1.557 | 251 | 578 | 645 | 541 |
| Total debt | 1.631 | 1.552 | 2.850 | 2.541 | 3.093 | 2.543 | 2.217 | 2.049 | 2.754 | 2.969 | 1.203 | 1.179 | 2.257 | 1.725 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|