| Revenue | DKK 887K | +149% |
| EBITDA | DKK 571K | +494% |
| Net profit | DKK 217K | +154% |
| Total assets | DKK 13,3M | -9% |
| Equity | DKK 11,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 187 | 56 | 142 | 311 | 291 | 656 | 393 | 528 | 1.816 | 154 | -157 | 356 | 887 |
| Staff expenses | -0 | -0 | -0 | -0 | -183 | -257 | -77 | -0 | -82 | -225 | -255 | -326 | -491 | -310 |
| EBITDA | 248 | 187 | 56 | 142 | 128 | 34 | 579 | 352 | 446 | 1.591 | -151 | -484 | -145 | 571 |
| Depreciation & amort. | -266 | -268 | -49 | -52 | -83 | -92 | -110 | -140 | -178 | -206 | -229 | -233 | -212 | -211 |
| EBIT | -17 | -81 | 7 | 90 | 45 | -59 | 469 | 212 | 268 | 1.385 | -381 | -716 | -357 | 360 |
| Net financials | 629 | 1.386 | 495 | 508 | 1.076 | 1.684 | 2.414 | 1.655 | 4.560 | -223 | -207 | 103 | -156 | -129 |
| Profit before tax | 612 | 1.295 | 482 | 587 | 1.120 | 1.625 | 2.883 | 1.867 | 4.828 | 1.162 | -587 | -613 | -513 | 230 |
| Tax | 31 | -287 | -29 | 1 | -9 | -63 | 34 | 4 | 7 | 253 | -129 | -136 | -113 | 13 |
| Net profit | 581 | 1.582 | 511 | 586 | 1.129 | 1.688 | 2.849 | 1.863 | 4.821 | 908 | -458 | -478 | -400 | 217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.652 | 4.419 | 4.734 | 5.107 | 5.781 | 12.216 | 16.066 | 19.492 | 16.951 | 15.584 | 14.209 | 14.218 | 14.506 | 13.263 |
| Equity | 1.962 | 2.694 | 3.011 | 3.402 | 4.212 | 5.288 | 7.949 | 9.263 | 13.321 | 13.230 | 12.142 | 11.664 | 11.146 | 11.118 |
| Long-term debt | 2.727 | 1.450 | 1.507 | 1.412 | 1.316 | 1.585 | 3.296 | 3.201 | 3.086 | 1.625 | 1.575 | 2.021 | 1.982 | 1.938 |
| Short-term debt | 1.795 | 247 | 189 | 230 | 254 | 5.343 | 4.821 | 7.028 | 544 | 729 | 492 | 533 | 1.378 | 207 |
| Total debt | 4.522 | 1.698 | 1.696 | 1.642 | 1.569 | 6.928 | 8.117 | 10.229 | 3.630 | 2.354 | 2.067 | 2.554 | 3.360 | 2.145 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|