| Revenue | DKK -176K | -248% |
| EBITDA | DKK 293K | +28% |
| Net profit | DKK 106K | +156% |
| Total assets | DKK 10,9M | -2% |
| Equity | DKK 5,6M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.151 | 692 | 849 | 1.137 | 1.070 | 1.526 | 714 | 1.520 | 898 | 183 | 1.935 | 612 | 119 | -176 |
| Staff expenses | -0 | -0 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.151 | 692 | 1.042 | 1.137 | 836 | 1.526 | 676 | 2.037 | 899 | 219 | 1.911 | -1 | 228 | 293 |
| Depreciation & amort. | -434 | -433 | -933 | -582 | -463 | -465 | -467 | -189 | -33 | -7 | -7 | -7 | -0 | -0 |
| EBIT | 717 | 258 | 109 | 555 | 373 | 1.061 | 209 | 1.849 | 866 | 212 | 1.904 | -8 | 228 | 293 |
| Net financials | 206 | -232 | -469 | -547 | -453 | -240 | -481 | -324 | -143 | -540 | -164 | -188 | -278 | -186 |
| Profit before tax | 922 | 27 | -360 | 8 | -80 | 820 | -272 | 1.525 | 723 | -328 | 1.740 | -196 | -50 | 107 |
| Tax | -18 | -91 | -15 | -518 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 29 | 141 | 0 |
| Net profit | 940 | 118 | -345 | 526 | -80 | 820 | -272 | 1.525 | 723 | -328 | 1.740 | -226 | -191 | 106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.815 | 15.032 | 18.231 | 10.791 | 10.215 | 7.110 | 7.465 | 5.680 | 12.046 | 11.501 | 13.082 | 11.512 | 11.199 | 10.922 |
| Equity | 1.460 | 1.578 | 1.233 | 1.759 | 1.678 | 2.499 | 2.226 | 3.751 | 4.475 | 4.147 | 5.897 | 5.684 | 5.493 | 5.599 |
| Long-term debt | 9.236 | 8.584 | 10.521 | 5.326 | 2.102 | 3.004 | 3.673 | 0 | 2.597 | 2.597 | 2.597 | 2.597 | 2.627 | 2.627 |
| Short-term debt | 6.473 | 4.337 | 5.960 | 3.706 | 6.435 | 1.607 | 1.565 | 1.593 | 4.612 | 4.383 | 4.214 | 3.231 | 3.079 | 2.696 |
| Total debt | 15.709 | 12.921 | 16.481 | 9.032 | 8.537 | 4.611 | 5.238 | 1.593 | 7.209 | 6.980 | 6.811 | 5.828 | 5.706 | 5.323 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|