| Revenue | DKK 927K | +55% |
| EBITDA | DKK -697K | +63% |
| Net profit | DKK -425K | +78% |
| Total assets | DKK 44,3M | -10% |
| Equity | DKK 36,4M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 337 | 1.410 | 1.778 | 1.806 | 1.143 | 1.631 | 2.435 | 9.123 | 1.295 | 5.514 | 670 | 600 | 927 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -654 | -927 |
| EBITDA | 36 | 337 | 1.410 | 1.778 | 1.711 | 1.137 | 1.631 | 2.435 | 9.123 | 1.295 | 5.514 | 670 | -1.888 | -697 |
| Depreciation & amort. | -86 | -270 | 206 | 291 | -878 | -378 | -442 | -503 | -213 | -292 | -381 | -429 | -55 | -123 |
| EBIT | -50 | 67 | 1.204 | 1.487 | 833 | 759 | 1.189 | 1.932 | 8.910 | 1.003 | 5.133 | 241 | -1.944 | -819 |
| Net financials | 1.969 | 1.950 | 1.542 | 327 | 1.526 | 1.643 | 9.032 | 278 | -17 | 3.229 | 2.560 | 2.015 | 310 | 492 |
| Profit before tax | 1.919 | 2.017 | 2.746 | 1.814 | 2.360 | 2.402 | 10.221 | 2.211 | 8.893 | 4.232 | 7.693 | 2.256 | -1.633 | -327 |
| Tax | 7 | 24 | 219 | 227 | 560 | 222 | 278 | 468 | 1.518 | 528 | 940 | 103 | 311 | 97 |
| Net profit | 1.912 | 1.993 | 2.527 | 1.586 | 1.800 | 2.180 | 9.943 | 1.743 | 7.376 | 3.704 | 6.752 | 2.153 | -1.944 | -425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.817 | 16.848 | 25.081 | 30.454 | 30.890 | 31.993 | 45.514 | 47.473 | 48.047 | 50.258 | 52.019 | 52.881 | 49.278 | 44.309 |
| Equity | 9.528 | 9.870 | 11.798 | 12.784 | 13.984 | 15.413 | 24.956 | 25.999 | 32.575 | 35.479 | 41.481 | 42.734 | 37.790 | 36.365 |
| Long-term debt | 1.412 | 6.505 | 21.590 | 31.230 | 14.659 | 12.798 | 18.332 | 19.146 | 14.034 | 13.408 | 7.901 | 8.511 | 6.889 | 6.502 |
| Short-term debt | 877 | 473 | 2.488 | 2.055 | 2.247 | 3.782 | 2.226 | 2.328 | 1.438 | 1.372 | 2.637 | 1.637 | 4.599 | 1.442 |
| Total debt | 2.289 | 6.978 | 13.283 | 17.669 | 16.906 | 16.580 | 20.558 | 21.474 | 15.472 | 14.780 | 10.538 | 10.147 | 11.488 | 7.944 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|