| Revenue | DKK 507K | +1% |
| EBITDA | DKK 507K | +1% |
| Net profit | DKK 5,3M | +14% |
| Total assets | DKK 30M | +12% |
| Equity | DKK 26M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 699 | 1.450 | 1.881 | 469 | 456 | 314 | 467 | 486 | 475 | 494 | 486 | 366 | 501 | 507 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 23 | 1.441 | 1.856 | 446 | 456 | 314 | 467 | 486 | 475 | 494 | 486 | 366 | 501 | 507 |
| Depreciation & amort. | -0 | -14 | -29 | -29 | -29 | -29 | -29 | -29 | -29 | -29 | -29 | -29 | -29 | -29 |
| EBIT | 23 | 1.426 | 1.828 | 418 | 427 | 285 | 438 | 457 | 446 | 465 | 457 | 337 | 472 | 478 |
| Net financials | 725 | 1.221 | 1.421 | 3.562 | 4.345 | 3.593 | 5.098 | 4.612 | 7.199 | 6.813 | 760 | 4.067 | 4.445 | 4.998 |
| Profit before tax | 748 | 1.420 | 1.836 | 3.979 | 4.772 | 3.878 | 5.537 | 5.069 | 7.645 | 7.279 | 1.217 | 4.403 | 4.917 | 5.477 |
| Tax | 17 | 28 | 71 | 60 | 45 | 15 | 22 | 19 | 23 | 22 | 164 | 211 | 290 | 206 |
| Net profit | 731 | 1.392 | 1.765 | 3.920 | 4.727 | 3.862 | 5.515 | 5.050 | 7.622 | 7.257 | 1.053 | 4.192 | 4.627 | 5.270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.325 | 8.355 | 9.109 | 11.051 | 13.252 | 11.086 | 13.280 | 10.999 | 22.865 | 26.650 | 19.207 | 24.078 | 26.673 | 29.980 |
| Equity | 4.218 | 4.710 | 4.075 | 3.795 | 7.659 | 5.141 | 6.315 | 6.666 | 6.991 | 14.135 | 14.338 | 17.792 | 21.619 | 26.030 |
| Long-term debt | 0 | 2.586 | 2.503 | 1.405 | 1.322 | 1.232 | 1.145 | 1.058 | 970 | 4.348 | 4.171 | 4.018 | 3.840 | 3.617 |
| Short-term debt | 107 | 1.060 | 2.531 | 5.851 | 4.272 | 4.713 | 5.819 | 3.275 | 14.905 | 8.167 | 698 | 2.267 | 1.214 | 333 |
| Total debt | 107 | 3.645 | 5.035 | 7.256 | 5.594 | 5.945 | 6.965 | 4.333 | 15.874 | 12.515 | 4.869 | 6.285 | 5.054 | 3.951 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|