| Revenue | DKK 827K | +76% |
| EBITDA | DKK 393K | +265% |
| Net profit | DKK 460K | +31% |
| Total assets | DKK 12,8M | +14% |
| Equity | DKK 11,1M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 177 | 189 | 201 | 213 | 188 | 276 | 111 | 195 | 176 | 2.074 | 1.108 | 457 | 470 | 827 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -453 | -482 | -471 | -362 | -434 |
| EBITDA | 177 | 189 | 201 | 213 | 188 | 276 | 111 | 195 | 107 | 1.622 | 625 | -13 | 108 | 393 |
| Depreciation & amort. | 33 | 32 | 93 | 93 | 93 | -163 | -144 | -134 | -24 | -171 | -146 | -113 | -157 | -121 |
| EBIT | 145 | 156 | 109 | 120 | 95 | 113 | -33 | 60 | 83 | 1.450 | 479 | -127 | -50 | 272 |
| Net financials | 355 | -21 | 406 | 931 | 448 | 668 | 871 | 1.099 | 1.533 | 240 | 239 | 241 | 373 | 328 |
| Profit before tax | 499 | 136 | 514 | 1.051 | 543 | 782 | 838 | 1.159 | 1.615 | 1.690 | 719 | 115 | 323 | 601 |
| Tax | 9 | 9 | 9 | 9 | 3 | 9 | 39 | 4 | 4 | 295 | 99 | -0 | -27 | 140 |
| Net profit | 490 | 127 | 505 | 1.042 | 539 | 773 | 799 | 1.156 | 1.611 | 1.396 | 619 | 115 | 350 | 460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.276 | 4.158 | 4.520 | 5.324 | 5.644 | 6.303 | 6.935 | 7.950 | 9.351 | 11.136 | 11.378 | 11.111 | 11.202 | 12.757 |
| Equity | 2.067 | 2.098 | 2.504 | 3.447 | 3.885 | 4.554 | 5.248 | 6.295 | 7.796 | 9.078 | 9.583 | 9.580 | 9.809 | 11.061 |
| Long-term debt | 1.682 | 1.664 | 1.645 | 1.626 | 1.582 | 1.564 | 1.514 | 1.462 | 1.412 | 1.358 | 1.302 | 1.244 | 1.186 | 1.211 |
| Short-term debt | 527 | 397 | 371 | 251 | 178 | 185 | 161 | 193 | 143 | 700 | 493 | 286 | 208 | 265 |
| Total debt | 2.209 | 2.060 | 2.016 | 1.877 | 1.759 | 1.749 | 1.675 | 1.655 | 1.555 | 2.058 | 1.795 | 1.530 | 1.394 | 1.477 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|