| Revenue | DKK -219K | -45% |
| EBITDA | DKK -796K | +21% |
| Net profit | DKK 2M | -58% |
| Total assets | DKK 113,5M | +0% |
| Equity | DKK 111M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -112 | -26 | -34 | -199 | -401 | -219 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -250 | -606 | -615 | -609 | -604 | -577 |
| EBITDA | 3.760 | 4.707 | 3.375 | 5.697 | 6.771 | 5.934 | 4.645 | -17 | -362 | -631 | -649 | -808 | -1.006 | -796 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -223 | -233 | -293 | -334 | -385 |
| EBIT | 3.760 | 4.707 | 3.375 | 5.697 | 6.771 | 5.934 | 4.645 | -17 | -393 | -854 | -882 | -1.102 | -1.340 | -1.181 |
| Net financials | 4.064 | 5.043 | 3.673 | 6.043 | 7.126 | 6.287 | 4.940 | -253 | 90 | 3.191 | -571 | 104 | 6.709 | 3.806 |
| Profit before tax | 4.052 | 5.032 | 3.658 | 6.031 | 7.114 | 6.276 | 4.927 | -270 | -303 | 2.337 | -1.452 | -997 | 5.369 | 2.624 |
| Tax | 70 | 78 | 66 | 76 | 73 | 72 | 62 | -60 | -66 | 515 | -57 | 1 | 653 | 628 |
| Net profit | 3.982 | 4.953 | 3.592 | 5.955 | 7.041 | 6.203 | 4.865 | -211 | -237 | 1.822 | -1.395 | -998 | 4.717 | 1.997 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 77.396 | 82.314 | 85.993 | 91.881 | 98.880 | 104.793 | 110.033 | 106.266 | 106.410 | 108.414 | 107.225 | 109.807 | 113.734 | 113.455 |
| Equity | 77.121 | 81.977 | 85.520 | 91.426 | 98.417 | 104.620 | 106.485 | 106.212 | 104.975 | 106.742 | 105.291 | 104.292 | 109.009 | 111.006 |
| Long-term debt | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 547 | 0 |
| Short-term debt | 276 | 336 | 407 | 455 | 464 | 174 | 3.548 | 54 | 1.435 | 1.615 | 1.935 | 5.514 | 4.178 | 2.449 |
| Total debt | 276 | 336 | 473 | 455 | 464 | 174 | 3.548 | 54 | 1.435 | 1.615 | 1.935 | 5.514 | 4.725 | 2.449 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|