| Revenue | DKK 190K | -152% |
| EBITDA | DKK -1,1M | -136% |
| Net profit | DKK 1,4M | +11% |
| Total assets | DKK 41,8M | -7% |
| Equity | DKK 41,6M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | -79 | 4 | 12 | -7 | 10 | -12 | 73 | 10 | -11 | 27 | -21 | -365 | 190 |
| Staff expenses | -26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -120 | -120 | -120 |
| EBITDA | 142 | -79 | 4 | 12 | -7 | 10 | -12 | 73 | 10 | -11 | -93 | -141 | -485 | -1.147 |
| Depreciation & amort. | -81 | 10 | 14 | 45 | 71 | -69 | -111 | -128 | -159 | -152 | -127 | -88 | -88 | -25 |
| EBIT | 61 | -89 | -10 | -33 | -78 | -59 | -123 | -55 | -149 | -162 | -220 | -229 | -573 | -1.172 |
| Net financials | 4.302 | 2.382 | 967 | 3.466 | 6.461 | 4.238 | 195 | 3.470 | 482 | 4.035 | 2.498 | 5.693 | 2.228 | 3.099 |
| Profit before tax | 4.363 | 2.293 | 957 | 3.433 | 6.383 | 4.179 | 72 | 3.416 | 333 | 3.873 | 2.278 | 5.463 | 1.654 | 1.928 |
| Tax | 371 | 156 | -2 | -16 | 226 | 224 | -336 | 456 | 98 | 329 | -414 | 154 | 412 | 550 |
| Net profit | 3.991 | 2.136 | 959 | 3.449 | 6.157 | 3.954 | 408 | 2.960 | 236 | 3.544 | 2.692 | 5.309 | 1.243 | 1.378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.290 | 30.170 | 30.201 | 33.365 | 38.736 | 42.380 | 41.822 | 43.746 | 43.244 | 46.514 | 47.613 | 44.336 | 45.172 | 41.800 |
| Equity | 28.847 | 29.983 | 30.142 | 33.291 | 38.549 | 42.103 | 41.611 | 43.671 | 43.207 | 46.376 | 47.568 | 44.277 | 45.020 | 41.598 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 408 | 182 | 57 | 73 | 187 | 277 | 212 | 75 | 37 | 137 | 45 | 58 | 152 | 202 |
| Total debt | 408 | 182 | 57 | 73 | 187 | 277 | 212 | 75 | 37 | 137 | 45 | 58 | 152 | 202 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|