| Revenue | DKK 1,8M | +4% |
| EBITDA | DKK 1,5M | -5% |
| Net profit | DKK 780K | -84% |
| Total assets | DKK 41,5M | +2% |
| Equity | DKK 37,3M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 691 | 615 | 625 | 672 | 639 | — | 651 | 653 | 698 | 1.010 | 1.061 | 1.054 | 1.727 | 1.792 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 601 | 586 | 598 | 642 | 681 | 0 | 418 | 343 | 455 | 815 | 814 | 788 | 1.569 | 1.495 |
| Depreciation & amort. | -16 | -16 | -6 | -0 | -0 | -0 | -96 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 585 | 569 | 591 | 642 | 681 | 0 | 321 | 343 | 455 | 815 | 814 | 788 | 1.569 | 1.495 |
| Net financials | 1.099 | 177 | 396 | 1.952 | 2.256 | 0 | 1.904 | 2.133 | 2.860 | 2.844 | 679 | 4.459 | 3.682 | -334 |
| Profit before tax | 1.742 | 913 | 1.030 | 3.065 | 2.905 | 0 | 2.225 | 2.695 | 3.300 | 3.653 | 1.532 | 5.223 | 5.252 | 1.161 |
| Tax | 156 | 178 | 134 | 140 | 150 | -0 | 84 | 101 | 107 | 233 | -5 | 281 | 342 | 381 |
| Net profit | 1.586 | 736 | 897 | 2.925 | 2.755 | 0 | 2.141 | 2.594 | 3.193 | 3.420 | 1.537 | 4.942 | 4.910 | 780 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.589 | 9.974 | 10.514 | 12.982 | 16.122 | 0 | 19.047 | 22.051 | 24.694 | 29.110 | 28.874 | 37.170 | 40.821 | 41.535 |
| Equity | 8.212 | 8.849 | 9.246 | 11.788 | 14.544 | 0 | 18.023 | 20.118 | 23.011 | 26.317 | 27.554 | 32.196 | 36.806 | 37.286 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.009 | 668 | 767 | 569 | 893 | 0 | 251 | 1.176 | 928 | 2.022 | 550 | 4.210 | 3.233 | 3.479 |
| Total debt | 2.009 | 668 | 767 | 569 | 893 | 0 | 251 | 1.176 | 928 | 2.022 | 550 | 4.210 | 3.233 | 3.479 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|