| Revenue | DKK 393K | +39% |
| EBITDA | DKK -409K | +22% |
| Net profit | DKK 63K | +125% |
| Total assets | DKK 18,6M | -1% |
| Equity | DKK 18,2M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 451 | 1.744 | 434 | 456 | 540 | 443 | 482 | 399 | 488 | 476 | 457 | 560 | 283 | 393 |
| Staff expenses | -115 | -185 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -245 | -791 | -806 | -802 |
| EBITDA | 336 | 1.559 | 434 | 456 | 540 | 443 | 482 | 399 | 488 | 475 | 212 | -232 | -523 | -409 |
| Depreciation & amort. | -211 | -185 | -197 | -197 | -201 | -213 | -220 | -218 | -179 | -169 | -185 | -201 | -201 | -210 |
| EBIT | 125 | 1.375 | 237 | 259 | 339 | 230 | 262 | 181 | 309 | 306 | 27 | -432 | -724 | -619 |
| Net financials | -242 | 559 | 487 | 1.870 | 1.788 | 1.052 | 940 | 2.732 | 6.396 | 2.105 | -2.621 | 1.007 | 398 | 700 |
| Profit before tax | -117 | 1.933 | 724 | 2.129 | 2.127 | 1.283 | 1.203 | 2.913 | 6.705 | 2.411 | -2.593 | 574 | -326 | 81 |
| Tax | -132 | 218 | 82 | 66 | 108 | 107 | -29 | 163 | 261 | 532 | -567 | 128 | -71 | 18 |
| Net profit | 16 | 1.716 | 641 | 2.063 | 2.019 | 1.175 | 1.231 | 2.750 | 6.444 | 1.879 | -2.026 | 447 | -255 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.691 | 9.618 | 9.649 | 11.287 | 12.853 | 13.742 | 12.834 | 15.115 | 21.803 | 21.763 | 18.855 | 19.256 | 18.767 | 18.605 |
| Equity | 3.316 | 4.935 | 5.480 | 7.443 | 9.362 | 10.436 | 11.562 | 14.204 | 20.540 | 20.506 | 18.360 | 18.687 | 18.310 | 18.238 |
| Long-term debt | 3.027 | 2.904 | 2.778 | 2.707 | 2.533 | 2.356 | 222 | 222 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 994 | 1.447 | 1.035 | 759 | 557 | 572 | 653 | 273 | 776 | 741 | 496 | 492 | 451 | 344 |
| Total debt | 4.020 | 4.351 | 3.814 | 3.466 | 3.090 | 2.928 | 875 | 495 | 776 | 741 | 496 | 492 | 451 | 344 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|