| Revenue | DKK 1,8M | +33% |
| EBITDA | DKK 1,7M | +34% |
| Net profit | DKK 1,6M | -45% |
| Total assets | DKK 24,8M | +4% |
| Equity | DKK 23M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 623 | 513 | 983 | 1.458 | — | 2.266 | 2.358 | 1.848 | 1.970 | 2.951 | 2.689 | 1.891 | 1.332 | 1.777 |
| Staff expenses | -183 | -53 | -263 | -53 | -757 | -757 | -755 | -747 | -753 | -898 | -898 | -0 | -0 | -0 |
| EBITDA | 440 | 460 | 720 | 1.404 | 1.274 | 1.509 | 1.603 | 1.101 | 1.217 | 2.053 | 1.791 | 1.816 | 1.290 | 1.731 |
| Depreciation & amort. | -94 | -22 | -23 | -22 | -119 | -57 | -57 | -77 | -180 | -193 | -195 | -0 | -0 | -0 |
| EBIT | 346 | 438 | 697 | 1.383 | 1.156 | 1.452 | 1.545 | 1.024 | 1.037 | 1.860 | 1.596 | 1.816 | 1.290 | 1.731 |
| Net financials | 532 | 404 | 373 | 536 | 511 | 911 | 953 | 1.064 | 780 | 2.178 | -843 | 1.048 | 2.391 | 576 |
| Profit before tax | 878 | 842 | 1.070 | 1.918 | 1.667 | 2.363 | 2.498 | 2.088 | 1.817 | 4.038 | 753 | 2.864 | 3.681 | 2.307 |
| Tax | 220 | 228 | 286 | 421 | 370 | 538 | 513 | 549 | 363 | 896 | 173 | 565 | 747 | 694 |
| Net profit | 657 | 615 | 785 | 1.497 | 1.297 | 1.825 | 1.985 | 1.539 | 1.453 | 3.141 | 579 | 2.299 | 2.933 | 1.613 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.252 | 6.200 | 6.581 | 7.411 | 8.455 | 10.056 | 11.985 | 13.493 | 16.127 | 19.474 | 18.636 | 20.517 | 23.881 | 24.768 |
| Equity | 5.952 | 5.967 | 6.152 | 6.949 | 7.946 | 9.471 | 11.404 | 12.890 | 14.044 | 16.885 | 17.264 | 18.939 | 21.572 | 22.985 |
| Long-term debt | 55 | 28 | 68 | 41 | 27 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 205 | 361 | 422 | 483 | 572 | 581 | 603 | 2.084 | 2.589 | 1.371 | 1.578 | 2.309 | 1.783 |
| Total debt | 299 | 233 | 429 | 463 | 510 | 585 | 581 | 603 | 2.084 | 2.589 | 1.371 | 1.578 | 2.309 | 1.783 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|