| Revenue | DKK 65K | -83% |
| EBITDA | DKK -118K | -185% |
| Net profit | DKK 1,2M | +44% |
| Total assets | DKK 29,6M | +4% |
| Equity | DKK 24,2M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.045 | 659 | 471 | 663 | 706 | 831 | 882 | 1.658 | 1.438 | 1.518 | 2.393 | 975 | 387 | 65 |
| Staff expenses | -176 | -43 | -242 | -0 | -56 | -188 | -239 | -524 | -415 | -316 | -705 | -1.321 | -247 | -183 |
| EBITDA | 869 | 616 | 229 | 663 | 651 | 643 | 643 | 1.134 | 1.023 | 1.202 | 1.688 | -346 | 140 | -118 |
| Depreciation & amort. | -356 | -431 | -408 | -176 | -274 | -234 | -318 | -260 | -271 | -300 | -366 | -308 | -355 | -354 |
| EBIT | 513 | 186 | -179 | 488 | 377 | 409 | 326 | 874 | 752 | 902 | 1.323 | -653 | -216 | -472 |
| Net financials | -35 | -242 | -13 | -2 | -101 | 1.742 | 47 | 2.395 | 3.020 | 1.763 | 621 | 2.303 | 934 | 1.525 |
| Profit before tax | 478 | -56 | -192 | 486 | 276 | 2.150 | 372 | 3.269 | 3.772 | 2.665 | 1.944 | 1.649 | 718 | 1.053 |
| Tax | 77 | -8 | -98 | 38 | 46 | 54 | 14 | 169 | 125 | 185 | 31 | -85 | -96 | -120 |
| Net profit | 401 | -45 | -94 | 447 | 230 | 2.097 | 358 | 3.100 | 3.648 | 2.480 | 1.912 | 1.734 | 814 | 1.173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.695 | 16.509 | 17.301 | 17.235 | 16.807 | 19.100 | 24.624 | 27.228 | 30.296 | 31.702 | 26.329 | 28.344 | 28.522 | 29.585 |
| Equity | 7.126 | 7.037 | 6.895 | 7.293 | 7.523 | 9.568 | 9.873 | 12.973 | 16.567 | 18.990 | 20.845 | 22.385 | 23.199 | 24.237 |
| Long-term debt | 8.102 | 7.552 | 7.884 | 7.306 | 6.686 | 6.165 | 13.450 | 12.811 | 12.181 | 11.348 | 4.819 | 4.597 | 4.326 | 4.341 |
| Short-term debt | 1.468 | 1.919 | 2.522 | 2.635 | 2.598 | 3.366 | 1.268 | 1.366 | 1.453 | 1.259 | 601 | 1.362 | 997 | 1.007 |
| Total debt | 9.570 | 9.471 | 10.406 | 9.941 | 9.283 | 9.532 | 14.718 | 14.177 | 13.633 | 12.607 | 5.420 | 5.959 | 5.323 | 5.348 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|