| Revenue | DKK -171K | — |
| EBITDA | DKK -171K | -119% |
| Net profit | DKK 2,5M | +179% |
| Total assets | DKK 13,8M | +25% |
| Equity | DKK 12,3M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -467 | -1.033 | -1.556 | -1.122 | -437 | 1.159 | — | — | — | — | — | — | — | -171 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -110 | -0 | -70 | -0 | -0 | -87 | -0 | -0 | -0 |
| EBITDA | -82 | -1.226 | 1.773 | 1.271 | 521 | 1.080 | 1.205 | 882 | 2.395 | 440 | 838 | 607 | 892 | -171 |
| Depreciation & amort. | 23 | -23 | -23 | -8 | -35 | -51 | -51 | -23 | -9 | -9 | -9 | -9 | -11 | -18 |
| EBIT | -105 | -1.249 | 1.750 | 1.263 | 487 | 1.029 | 1.154 | 859 | 2.385 | 431 | 829 | 598 | 881 | -189 |
| Net financials | -238 | -204 | -172 | -78 | -37 | -27 | 1.028 | 1.064 | 2.362 | 352 | 964 | 724 | 1.022 | 2.693 |
| Profit before tax | -343 | -1.045 | 1.577 | 1.185 | 450 | 1.002 | 1.132 | 832 | 2.356 | 405 | 841 | 611 | 878 | 2.504 |
| Tax | 35 | -20 | 7 | -1 | 5 | -34 | 18 | -55 | -6 | 6 | -24 | -22 | -32 | -37 |
| Net profit | -378 | -1.026 | 1.571 | 1.186 | 445 | 1.036 | 1.114 | 887 | 2.362 | 399 | 865 | 633 | 910 | 2.542 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.385 | 5.936 | 7.574 | 7.076 | 7.006 | 7.749 | 8.587 | 9.321 | 10.670 | 9.886 | 10.003 | 10.213 | 10.976 | 13.753 |
| Equity | 739 | 1.765 | 3.286 | 4.422 | 4.817 | 5.801 | 7.010 | 7.837 | 9.199 | 8.598 | 8.863 | 9.096 | 9.906 | 12.347 |
| Long-term debt | 4.203 | 3.305 | 2.512 | 1.493 | 1.415 | 1.300 | 1.224 | 1.160 | 1.084 | 1.009 | 943 | 887 | 821 | 742 |
| Short-term debt | 444 | 866 | 1.775 | 1.161 | 775 | 648 | 352 | 324 | 387 | 279 | 197 | 230 | 250 | 664 |
| Total debt | 4.646 | 4.172 | 4.287 | 2.654 | 2.190 | 1.947 | 1.576 | 1.484 | 1.471 | 1.288 | 1.140 | 1.117 | 1.071 | 1.406 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|