| Revenue | DKK 2,8M | +5% |
| EBITDA | DKK 2,8M | +5% |
| Net profit | DKK 776K | -46% |
| Total assets | DKK 80,8M | +0% |
| Equity | DKK 64M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.896 | 1.750 | 1.795 | 1.589 | 1.614 | 1.563 | 2.503 | 2.110 | 2.491 | 3.110 | 2.541 | 2.884 | 2.679 | 2.815 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.896 | 1.750 | 1.795 | 1.589 | 1.614 | 1.563 | 2.503 | 2.110 | 2.491 | 3.110 | 2.541 | 2.884 | 2.679 | 2.815 |
| Depreciation & amort. | 798 | -829 | -829 | -891 | -926 | -1.103 | -1.601 | -1.325 | -1.686 | -1.632 | -1.634 | -1.785 | -1.798 | -1.805 |
| EBIT | 1.098 | 921 | 966 | 698 | 688 | 461 | 902 | 785 | 805 | 1.478 | 907 | 1.099 | 881 | 1.010 |
| Net financials | 763 | 1.575 | 54 | 1.052 | 1.551 | -372 | 384 | 2.698 | 5.744 | 15.924 | 3.221 | 1.909 | 707 | -54 |
| Profit before tax | 1.861 | 2.496 | 1.214 | 1.750 | 2.239 | 5 | 1.216 | 3.444 | 6.461 | 17.402 | 4.128 | 3.008 | 1.588 | 956 |
| Tax | 81 | 68 | 97 | 38 | 46 | -31 | 60 | 179 | -19 | 63 | 356 | 440 | 161 | 180 |
| Net profit | 1.780 | 2.427 | 1.117 | 1.712 | 2.192 | 36 | 1.157 | 3.265 | 6.481 | 17.339 | 3.772 | 2.569 | 1.427 | 776 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.594 | 47.237 | 46.435 | 48.713 | 49.766 | 62.826 | 66.357 | 66.607 | 70.829 | 83.275 | 81.899 | 81.021 | 81.055 | 80.827 |
| Equity | 23.000 | 25.331 | 26.350 | 27.963 | 30.054 | 29.987 | 31.039 | 34.196 | 40.566 | 57.793 | 61.451 | 63.769 | 63.346 | 63.988 |
| Long-term debt | 19.629 | 18.018 | 16.449 | 15.353 | 13.933 | 18.948 | 29.795 | 27.367 | 23.897 | 18.709 | 13.359 | 11.836 | 11.650 | 11.060 |
| Short-term debt | 2.125 | 1.544 | 1.356 | 1.214 | 1.155 | 9.326 | 1.634 | 1.911 | 2.631 | 3.001 | 2.927 | 1.178 | 1.817 | 1.570 |
| Total debt | 21.755 | 19.562 | 17.805 | 16.567 | 15.088 | 28.275 | 31.429 | 29.278 | 26.527 | 21.710 | 16.286 | 13.014 | 13.466 | 12.630 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|