| Revenue | DKK 160K | +1396% |
| EBITDA | DKK 160K | +1396% |
| Net profit | DKK 1,6M | -4% |
| Total assets | DKK 16,2M | +9% |
| Equity | DKK 13,6M | +10% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | -52 | 3 | 90 | 98 | 225 | 33 | 1 | 132 | 84 | 11 | 160 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | -52 | -36 | 78 | 98 | 225 | 33 | -7 | 137 | 84 | 11 | 160 |
| Depreciation & amort. | -24 | -10 | -137 | -105 | -112 | -46 | -50 | -60 | -59 | -67 | -121 | -214 |
| EBIT | -10 | -62 | -173 | -27 | -14 | 179 | -17 | -67 | 78 | 17 | -111 | -54 |
| Net financials | 601 | 596 | 626 | 709 | 1.037 | 1.070 | 1.458 | 1.334 | 1.399 | 1.550 | 1.777 | 1.663 |
| Profit before tax | 591 | 534 | 453 | 682 | 1.022 | 1.249 | 1.440 | 1.266 | 1.477 | 1.568 | 1.667 | 1.609 |
| Tax | -2 | -13 | -38 | -5 | -1 | 49 | 8 | -15 | 17 | 27 | -28 | -25 |
| Net profit | 593 | 547 | 491 | 687 | 1.023 | 1.199 | 1.432 | 1.282 | 1.461 | 1.541 | 1.694 | 1.634 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.597 | 2.030 | 2.489 | 3.358 | 4.157 | 5.273 | 7.141 | 9.696 | 11.029 | 12.115 | 14.834 | 16.239 |
| Equity | 1.521 | 2.018 | 2.459 | 3.094 | 4.065 | 5.210 | 6.587 | 7.813 | 9.216 | 10.698 | 12.331 | 13.562 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 473 | 1.690 | 1.632 | 1.170 | 2.102 | 2.049 |
| Short-term debt | 76 | 12 | 30 | 264 | 92 | 63 | 80 | 194 | 181 | 222 | 366 | 628 |
| Total debt | 76 | 12 | 30 | 264 | 92 | 63 | 554 | 1.884 | 1.813 | 1.392 | 2.468 | 2.677 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|