| Revenue | DKK 1,4M | -1% |
| EBITDA | DKK 2,3M | -12% |
| Net profit | DKK 1,4M | -13% |
| Total assets | DKK 68M | +2% |
| Equity | DKK 31,6M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -244 | -61 | -5 | -3 | -32 | 173 | -93 | 57 | 9 | -190 | 404 | 5.030 | 1.415 | 1.401 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -244 | -61 | -5 | 521 | 689 | -1.071 | -93 | 57 | 12 | 3.046 | 2.657 | 2.983 | 2.612 | 2.301 |
| Depreciation & amort. | -50 | -0 | -0 | -7 | -178 | -22 | -34 | -35 | -35 | -14 | -14 | -329 | -45 | -0 |
| EBIT | -294 | -61 | -5 | 514 | 510 | -1.094 | -126 | 22 | -23 | 3.032 | 2.643 | 2.654 | 2.567 | 2.301 |
| Net financials | 50 | 1.166 | 2.614 | 1.893 | 4.414 | 1.865 | 21 | 685 | 687 | 2.759 | 209 | -1.384 | -582 | -531 |
| Profit before tax | -244 | 1.106 | 2.609 | 2.407 | 4.925 | 771 | -105 | 707 | 638 | 5.791 | 2.852 | 1.269 | 1.985 | 1.771 |
| Tax | -4 | 34 | 23 | 119 | 158 | -332 | -61 | -27 | -28 | 613 | 509 | -341 | 398 | 383 |
| Net profit | -240 | 1.072 | 2.585 | 2.288 | 4.767 | 1.103 | -44 | 734 | 666 | 5.178 | 2.343 | 1.610 | 1.587 | 1.388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.640 | 6.673 | 8.834 | 14.230 | 20.288 | 25.126 | 24.912 | 23.445 | 24.438 | 30.023 | 51.182 | 75.909 | 66.954 | 68.040 |
| Equity | 5.646 | 6.621 | 8.807 | 10.996 | 16.316 | 17.316 | 17.166 | 17.791 | 18.347 | 23.412 | 25.641 | 28.854 | 30.319 | 31.572 |
| Long-term debt | 0 | 0 | 0 | 3.000 | 3.000 | 4.750 | 4.654 | 4.630 | 4.564 | 5.370 | 18.549 | 35.445 | 33.266 | 32.058 |
| Short-term debt | 994 | 52 | 27 | 116 | 697 | 3.060 | 3.093 | 1.019 | 1.525 | 1.043 | 6.302 | 10.361 | 1.804 | 2.652 |
| Total debt | 994 | 52 | 27 | 3.116 | 3.697 | 7.810 | 7.746 | 5.650 | 6.089 | 6.414 | 24.851 | 45.806 | 35.070 | 34.710 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|