| Revenue | DKK 1,6M | +61% |
| EBITDA | DKK 1,6M | +61% |
| Net profit | DKK 11,5M | -22% |
| Total assets | DKK 99,2M | +11% |
| Equity | DKK 98M | +11% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 331 | 330 | 329 | 328 | 327 | 565 | 639 | 539 | 806 | 748 | 1.465 | 1.602 | 985 | 1.587 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | 331 | 330 | 329 | 328 | 327 | 565 | 639 | 539 | 806 | 748 | 1.465 | 1.602 | 985 | 1.587 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -87 | -87 | -87 | -87 | -87 | -114 | -147 | -153 | -175 | -184 | -257 | -270 | -270 | -270 |
| EBIT | — | — | — | — | — | — | — | — | 244 | 243 | 242 | 241 | 240 | 451 | 493 | 386 | 631 | 563 | 1.208 | 1.332 | 715 | 1.317 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.079 | 2.498 | 2.204 | 2.583 | 3.711 | 4.683 | 6.495 | 5.170 | 5.417 | 8.868 | 12.462 | 9.995 | 14.366 | 10.769 |
| Profit before tax | — | — | — | — | — | — | — | — | 1.323 | 2.740 | 2.446 | 2.824 | 3.951 | 5.134 | 6.988 | 5.556 | 6.047 | 9.431 | 13.670 | 11.327 | 15.081 | 12.086 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 70 | 65 | 106 | 103 | 91 | 131 | 161 | 146 | 260 | 291 | 332 | 382 | 415 | 626 |
| Net profit | — | — | — | — | — | — | — | — | 1.253 | 2.675 | 2.340 | 2.721 | 3.860 | 5.002 | 6.827 | 5.410 | 5.787 | 9.140 | 13.338 | 10.945 | 14.666 | 11.460 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.150 | 17.614 | 20.224 | 20.144 | 24.836 | 28.049 | 34.203 | 39.335 | 44.175 | 52.407 | 64.931 | 75.477 | 89.752 | 99.191 |
| Equity | — | — | — | — | — | — | — | — | 13.036 | 15.614 | 17.858 | 18.479 | 22.239 | 26.641 | 32.868 | 37.678 | 42.866 | 51.406 | 64.144 | 74.489 | 88.555 | 98.015 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.802 | 1.617 | 1.429 | 1.238 | 1.045 | 850 | 638 | 448 | 249 | 50 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162 | 233 | 769 | 239 | 1.297 | 199 | 280 | 742 | 550 | 370 | 109 | 276 | 392 | 277 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.965 | 1.851 | 2.197 | 1.477 | 2.341 | 1.049 | 917 | 1.190 | 799 | 420 | 109 | 276 | 392 | 277 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|