| Revenue | DKK 5,2M | +89% |
| EBITDA | DKK 2,2M | +100% |
| Net profit | DKK 1,6M | +119% |
| Total assets | DKK 4,2M | +32% |
| Equity | DKK 3,2M | +88% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 263 | -295 | 527 | 618 | 905 | 1.140 | 393 | 1.512 | 1.184 | 2.583 | 1.542 | 1.174 | 2.725 | 5.158 |
| Staff expenses | -0 | -0 | -0 | -0 | -666 | -992 | -866 | -781 | -1.234 | -1.380 | -1.559 | -1.424 | -1.647 | -3.000 |
| EBITDA | 270 | 1.137 | 527 | 618 | 240 | 147 | -473 | 732 | -50 | 1.203 | -17 | -297 | 1.077 | 2.159 |
| Depreciation & amort. | -3 | -716 | -482 | -32 | -32 | -32 | -32 | -11 | -9 | -31 | -31 | -40 | -79 | -85 |
| EBIT | 266 | 421 | 45 | 586 | 208 | 115 | -505 | 721 | -59 | 1.172 | -48 | -337 | 999 | 2.074 |
| Net financials | -141 | -157 | -140 | -67 | 5 | -1 | -0 | -2 | 2 | -10 | -12 | -25 | -47 | -12 |
| Profit before tax | 125 | 600 | -95 | 519 | 213 | 114 | -505 | 719 | -56 | 1.162 | -60 | -362 | 952 | 2.063 |
| Tax | 31 | 11 | 107 | 93 | 54 | 28 | -91 | 160 | -13 | 256 | -13 | -72 | 218 | 452 |
| Net profit | 93 | 589 | -202 | 426 | 159 | 86 | -414 | 558 | -43 | 906 | -48 | -290 | 734 | 1.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.566 | 2.804 | 2.429 | 737 | 1.253 | 943 | 364 | 1.305 | 934 | 2.485 | 1.909 | 1.492 | 3.206 | 4.239 |
| Equity | 693 | 104 | -97 | 328 | 488 | 574 | 108 | 666 | 623 | 1.529 | 1.367 | 1.077 | 1.695 | 3.185 |
| Long-term debt | 1.473 | -1.505 | 72 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135 | 73 |
| Short-term debt | 1.400 | -1.195 | 2.454 | 377 | 766 | 370 | 256 | 590 | 300 | 951 | 542 | 415 | 1.374 | 980 |
| Total debt | 2.873 | -2.700 | 2.526 | 409 | 766 | 370 | 256 | 590 | 300 | 951 | 542 | 415 | 1.509 | 1.053 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|