| Revenue | DKK 1,7M | -26% |
| EBITDA | DKK 1,7M | -26% |
| Net profit | DKK 1,3M | -40% |
| Total assets | DKK 47M | -2% |
| Equity | DKK 17,3M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 154 | 404 | 457 | 565 | 655 | 1.003 | 969 | 1.515 | 1.939 | 1.711 | 1.603 | 1.431 | 2.239 | 1.655 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 154 | 404 | 457 | 565 | 655 | 1.003 | 969 | 1.515 | 1.939 | 1.711 | 1.603 | 1.431 | 2.239 | 1.655 |
| Depreciation & amort. | -146 | -267 | -296 | -303 | -405 | -498 | -588 | -757 | -763 | -878 | -1.023 | -1.074 | -1.170 | -1.210 |
| EBIT | 8 | 137 | 161 | 262 | 251 | 505 | 381 | 758 | 1.177 | 833 | 581 | 357 | 1.070 | 446 |
| Net financials | 371 | 607 | 648 | 382 | 80 | 522 | 183 | -43 | -145 | -152 | 2.101 | 1.468 | 1.341 | 868 |
| Profit before tax | 538 | 744 | 809 | 643 | 331 | 1.027 | 563 | 716 | 1.031 | 681 | 2.681 | 1.825 | 2.411 | 1.313 |
| Tax | 79 | 60 | 116 | 99 | 36 | 127 | 42 | 93 | 289 | 230 | 149 | 62 | 222 | -1 |
| Net profit | 459 | 684 | 694 | 545 | 295 | 900 | 521 | 622 | 743 | 451 | 2.532 | 1.763 | 2.189 | 1.314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.878 | 7.696 | 9.758 | 13.039 | 15.724 | 19.608 | 25.297 | 26.509 | 26.544 | 31.413 | 32.057 | 45.566 | 48.145 | 46.987 |
| Equity | 4.309 | 4.960 | 5.620 | 6.135 | 6.430 | 7.317 | 7.774 | 8.351 | 9.093 | 9.545 | 12.076 | 13.839 | 16.028 | 17.342 |
| Long-term debt | 2.397 | 2.307 | 3.675 | 6.240 | 8.250 | 11.184 | 10.711 | 10.398 | 13.085 | 12.413 | 16.065 | 26.738 | 18.755 | 17.894 |
| Short-term debt | 1.172 | 430 | 463 | 664 | 1.044 | 1.107 | 6.812 | 7.760 | 4.365 | 9.455 | 3.916 | 4.989 | 13.362 | 11.751 |
| Total debt | 3.569 | 2.736 | 4.138 | 6.904 | 9.294 | 12.291 | 17.523 | 18.158 | 17.450 | 21.868 | 19.980 | 31.727 | 32.117 | 29.645 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|