| Revenue | DKK 400K | -44% |
| EBITDA | DKK 412K | -45% |
| Net profit | DKK 2,8M | +79% |
| Total assets | DKK 31,2M | +69% |
| Equity | DKK 20,2M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | 168 | 197 | 197 | 441 | 448 | 767 | 558 | 622 | 559 | 647 | 553 | 716 | 400 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 135 | 142 | 171 | 172 | 350 | 469 | 767 | 472 | 654 | 546 | 641 | 561 | 749 | 412 |
| Depreciation & amort. | 324 | -173 | -135 | -126 | -100 | -165 | -165 | -331 | -384 | -437 | -505 | -522 | -255 | -160 |
| EBIT | -189 | -31 | 36 | 46 | 250 | 304 | 602 | 141 | 270 | 109 | 136 | 39 | 495 | 252 |
| Net financials | 205 | 302 | 174 | 798 | 794 | 1.178 | 874 | 2.067 | 886 | 2.169 | 1.460 | 596 | 1.284 | 2.624 |
| Profit before tax | 16 | 271 | 186 | 819 | 1.044 | 1.482 | 1.476 | 2.208 | 1.156 | 2.278 | 1.596 | 636 | 1.778 | 2.877 |
| Tax | -26 | 22 | 34 | 34 | 59 | 108 | 172 | 67 | 49 | 190 | -65 | -70 | 210 | 63 |
| Net profit | 41 | 249 | 153 | 786 | 985 | 1.374 | 1.304 | 2.141 | 1.107 | 2.088 | 1.661 | 705 | 1.568 | 2.814 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.459 | 6.576 | 6.610 | 7.297 | 10.004 | 11.012 | 12.743 | 13.916 | 15.054 | 15.917 | 16.967 | 17.624 | 18.504 | 31.196 |
| Equity | 6.430 | 6.529 | 6.585 | 7.272 | 8.157 | 9.331 | 10.435 | 12.376 | 13.283 | 14.871 | 16.032 | 16.623 | 17.811 | 20.244 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.120 | 962 | 844 | 726 | 609 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | 47 | 25 | 25 | 397 | 366 | 1.004 | 391 | 727 | 623 | 550 | 655 | 314 | 10.555 |
| Total debt | 29 | 47 | 25 | 25 | 1.518 | 1.328 | 1.848 | 1.117 | 1.336 | 623 | 550 | 655 | 314 | 10.555 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|