| Revenue | DKK 2M | +110% |
| EBITDA | DKK 834K | +211% |
| Net profit | DKK 4,9M | +100% |
| Total assets | DKK 71,8M | +3% |
| Equity | DKK 71,3M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | — | — | — | 28.215 | 4.594 | 6.336 | 5.807 | 7.019 | 5.698 | 20.260 | 888 | 976 | 2.049 |
| Staff expenses | -0 | -0 | -0 | -0 | -129 | -131 | -540 | -765 | -773 | -1.214 | -1.249 | -614 | -602 | -606 |
| EBITDA | 256 | 2.769 | 6.694 | 6.316 | 24.825 | 3.458 | 4.730 | 3.245 | 4.695 | 1.456 | 18.611 | -40 | 268 | 834 |
| Depreciation & amort. | -0 | -195 | 387 | 278 | 672 | -942 | -1.193 | -1.229 | -1.161 | -1.139 | -677 | -602 | -691 | -675 |
| EBIT | 256 | 2.574 | 6.307 | 6.038 | 24.153 | 2.516 | 3.537 | 2.016 | 3.533 | 316 | 17.934 | -641 | -423 | 159 |
| Net financials | -7.925 | 3.181 | 3.176 | 6.448 | 1.784 | 2.479 | 2.455 | 2.896 | 3.548 | 3.813 | 11.491 | 2.473 | 3.723 | 6.150 |
| Profit before tax | -7.668 | 3.380 | 6.580 | 7.193 | 24.604 | 3.475 | 3.523 | 3.103 | 4.519 | 4.129 | 29.425 | 1.832 | 3.301 | 6.310 |
| Tax | -330 | 257 | 893 | 442 | 5.121 | 436 | 232 | 282 | 624 | 605 | 4.094 | 487 | 850 | 1.396 |
| Net profit | -7.338 | 3.123 | 5.687 | 6.751 | 19.483 | 3.039 | 3.291 | 2.821 | 3.894 | 3.525 | 25.331 | 1.345 | 2.451 | 4.914 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.271 | 34.300 | 39.302 | 44.135 | 76.332 | 65.051 | 66.699 | 67.144 | 64.998 | 61.654 | 81.833 | 72.534 | 69.946 | 71.827 |
| Equity | 29.859 | 32.382 | 37.069 | 42.820 | 61.303 | 63.142 | 64.786 | 65.107 | 62.751 | 59.276 | 76.097 | 71.442 | 69.393 | 71.307 |
| Long-term debt | 0 | 0 | 0 | 450 | 9.659 | 1.025 | 972 | 1.026 | 1.026 | 1.026 | 85 | 221 | 221 | 211 |
| Short-term debt | -412 | 1.822 | 2.110 | 701 | 5.202 | 590 | 652 | 647 | 705 | 827 | 5.549 | 769 | 224 | 157 |
| Total debt | -412 | 1.822 | 2.110 | 1.151 | 14.861 | 1.615 | 1.624 | 1.673 | 1.731 | 1.853 | 5.634 | 990 | 445 | 368 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|