| Revenue | DKK 4M | +404% |
| EBITDA | DKK 3,2M | +336% |
| Net profit | DKK 630K | -20% |
| Total assets | DKK 47,7M | -3% |
| Equity | DKK 45,9M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 137 | -22 | -157 | 349 | 1.716 | 1.796 | 1.740 | 3.024 | 799 | 1.015 | 1.846 | 1.227 | 801 | 4.035 |
| Staff expenses | -72 | -72 | -68 | -72 | -72 | -72 | -75 | -72 | -99 | -99 | -72 | -74 | -72 | -72 |
| EBITDA | 65 | -94 | -225 | 249 | 1.608 | 1.724 | 1.665 | 2.952 | 700 | 916 | 1.774 | 1.153 | 729 | 3.180 |
| Depreciation & amort. | 59 | 59 | 62 | -1.249 | -1.860 | -1.656 | -3.022 | -1.002 | -1.806 | -1.900 | -859 | -839 | -534 | -2.704 |
| EBIT | 7 | -152 | -286 | -1.000 | -252 | 69 | -1.358 | 1.950 | -1.107 | -983 | 915 | 314 | 195 | 476 |
| Net financials | 1.553 | 8.702 | 173 | 1.207 | 1.519 | -2.453 | 1.232 | 167 | 5.574 | 3.219 | -691 | 402 | 824 | 535 |
| Profit before tax | 1.559 | 8.550 | -113 | 206 | 1.267 | -2.385 | -125 | 2.117 | 4.468 | 2.236 | 224 | 716 | 1.019 | 1.010 |
| Tax | 200 | -511 | -179 | -273 | 10 | 285 | -326 | 437 | -215 | 688 | 325 | -85 | 229 | 381 |
| Net profit | 1.360 | 9.061 | 65 | 480 | 1.257 | -2.670 | 201 | 1.680 | 4.683 | 1.548 | -101 | 800 | 790 | 630 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.217 | 44.763 | 43.954 | 44.366 | 45.321 | 42.105 | 41.697 | 43.195 | 47.654 | 49.107 | 49.175 | 48.370 | 49.082 | 47.748 |
| Equity | 32.529 | 41.541 | 41.107 | 41.538 | 42.745 | 39.076 | 39.225 | 40.852 | 45.480 | 45.991 | 45.834 | 46.577 | 47.308 | 45.938 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 173 | 217 | 145 | 562 | 301 | 621 | 743 | 715 | 931 | 1.935 | 2.303 | 998 | 901 | 1.350 |
| Total debt | 173 | 217 | 145 | 562 | 301 | 621 | 743 | 715 | 931 | 1.935 | 2.303 | 998 | 901 | 1.350 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|