| Revenue | DKK -58K | -125% |
| EBITDA | DKK 1,2M | +405% |
| Net profit | DKK 1M | +1169% |
| Total assets | DKK 10,7M | +12% |
| Equity | DKK 10,3M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 171 | 62 | 100 | 158 | -145 | 129 | 125 | 159 | 373 | 59 | 227 | 228 | -58 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8 | 171 | 62 | 130 | 254 | -29 | 623 | 205 | 159 | 373 | 178 | -129 | -399 | 1.216 |
| Depreciation & amort. | 63 | 63 | 119 | 124 | -135 | -43 | -66 | -96 | -139 | -207 | -62 | -50 | -99 | -139 |
| EBIT | -55 | 108 | -57 | 6 | 119 | -72 | 557 | 109 | 20 | 166 | 116 | -178 | -498 | 1.078 |
| Net financials | 400 | 545 | 3.238 | 311 | 93 | 221 | 165 | 218 | 121 | 671 | -340 | 39 | 599 | 209 |
| Profit before tax | 345 | 653 | 3.180 | 317 | 212 | 148 | 722 | 327 | 140 | 837 | -224 | -139 | 101 | 1.287 |
| Tax | -13 | 35 | 40 | 74 | 44 | 33 | 159 | 72 | 31 | 184 | -49 | -31 | 22 | 283 |
| Net profit | 358 | 618 | 3.140 | 244 | 168 | 116 | 563 | 255 | 110 | 653 | -175 | -109 | 79 | 1.004 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.387 | 5.775 | 8.747 | 8.989 | 9.004 | 9.074 | 9.690 | 9.747 | 9.769 | 10.442 | 10.075 | 9.642 | 9.552 | 10.727 |
| Equity | 5.323 | 5.741 | 8.709 | 8.854 | 8.923 | 8.937 | 9.396 | 9.425 | 9.427 | 9.969 | 9.681 | 9.458 | 9.419 | 10.301 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 24 | 36 | 30 | 30 | 69 |
| Short-term debt | 65 | 35 | 39 | 116 | 49 | 76 | 124 | 120 | 133 | 280 | 238 | 65 | 82 | 60 |
| Total debt | 65 | 35 | 39 | 116 | 49 | 76 | 124 | 144 | 157 | 304 | 274 | 95 | 112 | 129 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|