| Revenue | DKK 841K | +964% |
| EBITDA | DKK 798K | +3809% |
| Net profit | DKK 1,6M | +253% |
| Total assets | DKK 22,6M | +13% |
| Equity | DKK 10,3M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 152 | -513 | 420 | 187 | 400 | 171 | 284 | 323 | 442 | 273 | 174 | 994 | 79 | 841 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -54 | -54 | -54 |
| EBITDA | 152 | 5 | 420 | 81 | 316 | 105 | 196 | 265 | 365 | 198 | -94 | 919 | 20 | 798 |
| Depreciation & amort. | 259 | -259 | -267 | -317 | -276 | -262 | -256 | -262 | -266 | -254 | -255 | -243 | -321 | -310 |
| EBIT | -107 | -254 | 154 | -236 | 40 | -156 | -60 | 3 | 99 | -56 | -349 | 676 | -300 | 487 |
| Net financials | -2.727 | -999 | -447 | -146 | -198 | -177 | -34 | -110 | -10 | -267 | 224 | -38 | -754 | 1.065 |
| Profit before tax | -2.665 | -527 | -286 | -192 | -158 | -333 | -94 | -107 | 89 | -323 | -125 | 638 | -1.055 | 1.553 |
| Tax | 84 | 164 | 4 | 95 | -34 | -64 | 74 | 16 | 60 | -25 | 19 | 172 | -44 | 2 |
| Net profit | -2.749 | -691 | -289 | -287 | -123 | -269 | -168 | -123 | 29 | -298 | -144 | 466 | -1.011 | 1.551 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.008 | 20.691 | 20.836 | 20.950 | 20.657 | 21.638 | 21.201 | 22.258 | 22.011 | 21.470 | 21.050 | 20.394 | 19.934 | 22.596 |
| Equity | 10.776 | 11.446 | 11.056 | 10.685 | 10.461 | 10.108 | 9.842 | 9.698 | 9.729 | 9.432 | 9.290 | 9.757 | 8.748 | 10.301 |
| Long-term debt | 8.121 | -7.921 | 7.722 | 8.693 | 8.446 | 8.191 | 8.943 | 10.072 | 9.657 | 9.510 | 9.246 | 8.350 | 8.192 | 8.375 |
| Short-term debt | 1.112 | -1.324 | 1.821 | 1.573 | 1.750 | 3.340 | 2.417 | 2.488 | 2.626 | 2.528 | 2.514 | 2.286 | 2.994 | 3.920 |
| Total debt | 9.233 | -9.245 | 9.543 | 10.265 | 10.196 | 11.531 | 11.359 | 12.560 | 12.283 | 12.038 | 11.760 | 10.636 | 11.186 | 12.295 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|