| Revenue | DKK 11,3M | +30% |
| EBITDA | DKK 4,7M | +26% |
| Net profit | DKK 2M | +44% |
| Total assets | DKK 27,9M | +11% |
| Equity | DKK 11,4M | +19% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -6 | -2 | — | -6 | -7 | -8 | -9 | 4 | 747 | 8.310 | 8.344 | 8.644 | 11.254 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -113 | -256 | -3.799 | -4.911 | -4.862 | -6.517 |
| EBITDA | -427 | -6 | -2 | 0 | -6 | -7 | -8 | 263 | -109 | 491 | 4.512 | 3.433 | 3.768 | 4.737 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -92 | -1.323 | -1.508 | -1.705 | -1.786 |
| EBIT | -427 | -6 | -2 | 0 | -6 | -7 | -8 | 263 | -115 | 399 | 3.189 | 1.925 | 2.063 | 2.951 |
| Net financials | -340 | -1.258 | -92 | 205 | 389 | 305 | -109 | 15 | 3.241 | 76 | -338 | -240 | -325 | -443 |
| Profit before tax | -356 | -1.264 | -93 | 205 | 382 | 298 | -117 | 6 | 3.126 | 475 | 2.851 | 1.685 | 1.738 | 2.507 |
| Tax | 18 | 8 | -7 | -7 | 14 | -0 | -0 | -0 | -0 | -424 | 628 | 373 | 386 | 554 |
| Net profit | -374 | -1.273 | -86 | 211 | 368 | 298 | -117 | 6 | 3.126 | 899 | 2.222 | 1.312 | 1.352 | 1.953 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.193 | 1.290 | 1.265 | 1.534 | 5.036 | 5.056 | 4.639 | 5.484 | 4.869 | 6.502 | 22.620 | 22.225 | 25.159 | 27.908 |
| Equity | 1.179 | -86 | -180 | 31 | 1.035 | 1.334 | 1.114 | 1.521 | 4.487 | 5.086 | 7.194 | 8.388 | 9.618 | 11.436 |
| Long-term debt | 0 | 0 | 8 | 0 | 3.563 | 3.304 | 3.002 | 3.458 | 0 | 213 | 9.792 | 7.025 | 6.836 | 4.869 |
| Short-term debt | 14 | 1.376 | 1.444 | 1.517 | 438 | 418 | 523 | 505 | 382 | 1.203 | 5.429 | 6.235 | 7.898 | 10.614 |
| Total debt | 14 | 1.376 | 1.453 | 1.517 | 4.001 | 3.723 | 3.525 | 3.963 | 382 | 1.416 | 15.221 | 13.260 | 14.734 | 15.483 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|