| Revenue | DKK 1,3M | +26% |
| EBITDA | DKK 1,2M | +57% |
| Net profit | DKK 608K | +59% |
| Total assets | DKK 18,4M | +17% |
| Equity | DKK 5,3M | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 683 | -606 | 586 | 721 | 673 | 1.039 | 868 | 1.196 | 1.110 | 1.085 | 973 | 675 | 1.041 | 1.310 |
| Staff expenses | -0 | -0 | -0 | -0 | -36 | -80 | -96 | -96 | -102 | -96 | -96 | -96 | -101 | -96 |
| EBITDA | 683 | 23 | 586 | 694 | 637 | 959 | 772 | 1.100 | 1.008 | 989 | 855 | 521 | 775 | 1.219 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 683 | 23 | 586 | 694 | 637 | 959 | 772 | 1.100 | 1.008 | 989 | 855 | 521 | 775 | 1.219 |
| Net financials | -597 | -316 | -222 | -171 | -286 | -257 | -309 | -265 | -279 | -197 | -175 | -263 | -236 | -443 |
| Profit before tax | 86 | -293 | 364 | 522 | 351 | 702 | 463 | 835 | 729 | 792 | 679 | 258 | 539 | 776 |
| Tax | -0 | 144 | 117 | 128 | 84 | 154 | 107 | 185 | 161 | 177 | 230 | 70 | 156 | 168 |
| Net profit | 86 | -437 | 247 | 394 | 267 | 548 | 356 | 650 | 568 | 615 | 449 | 188 | 383 | 608 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.299 | 10.132 | 10.223 | 10.107 | 13.035 | 12.893 | 14.847 | 14.849 | 16.061 | 16.011 | 15.844 | 18.052 | 15.651 | 18.359 |
| Equity | 190 | 627 | 875 | 1.239 | 1.456 | 1.953 | 2.257 | 2.854 | 3.368 | 3.928 | 4.317 | 4.440 | 4.754 | 5.289 |
| Long-term debt | 7.720 | -8.040 | 7.440 | 7.231 | 8.972 | 8.662 | 9.258 | 8.790 | 8.079 | 7.599 | 7.137 | 7.944 | 6.336 | 5.942 |
| Short-term debt | 1.389 | -1.465 | 1.908 | 1.637 | 2.608 | 2.278 | 3.332 | 3.205 | 4.614 | 4.484 | 4.390 | 5.667 | 4.561 | 7.128 |
| Total debt | 9.109 | -9.504 | 9.348 | 8.868 | 11.579 | 10.940 | 12.590 | 11.995 | 12.692 | 12.084 | 11.527 | 13.611 | 10.898 | 13.070 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1999 | |
| Individual | 15.0% | 15.0% | 1999 |
| Person | Role here | Other companies |
|---|