| Revenue | DKK 197K | +7% |
| EBITDA | DKK 85K | +263% |
| Net profit | DKK 49K | +533% |
| Total assets | DKK 1M | +3% |
| Equity | DKK 878K | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 141 | 57 | 68 | -32 | 703 | 794 | 562 | 417 | 479 | 300 | 183 | 353 | 183 | 197 |
| Staff expenses | -0 | -0 | -0 | -0 | -437 | -709 | -469 | -390 | -395 | -328 | -85 | -260 | -160 | -112 |
| EBITDA | 141 | 57 | 68 | -32 | 267 | 85 | 93 | 27 | 84 | -28 | 98 | 93 | 23 | 85 |
| Depreciation & amort. | 36 | 25 | 14 | 29 | 30 | -40 | -50 | -50 | -35 | -35 | -41 | -33 | -26 | -14 |
| EBIT | 105 | 31 | 54 | -61 | 236 | 45 | 43 | -23 | 49 | -63 | 58 | 60 | -3 | 71 |
| Net financials | -25 | -21 | -17 | -23 | -18 | -18 | -11 | -8 | -7 | -12 | -11 | -4 | -11 | -8 |
| Profit before tax | 80 | 11 | 37 | -83 | 218 | 27 | 33 | -31 | 42 | -75 | 46 | 56 | -14 | 63 |
| Tax | 22 | 5 | 7 | -20 | 48 | 6 | 7 | -8 | 12 | -17 | 10 | 12 | -3 | 14 |
| Net profit | 58 | 5 | 30 | -63 | 170 | 20 | 25 | -23 | 30 | -58 | 36 | 43 | -11 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.411 | 1.337 | 1.326 | 1.203 | 1.479 | 1.670 | 1.612 | 1.465 | 1.320 | 1.144 | 1.085 | 1.081 | 1.018 | 1.046 |
| Equity | 622 | 628 | 658 | 595 | 765 | 785 | 810 | 788 | 818 | 760 | 796 | 840 | 828 | 878 |
| Long-term debt | 607 | 556 | 505 | 453 | 426 | 350 | 298 | 246 | 194 | 142 | 90 | 39 | 0 | 6 |
| Short-term debt | 146 | 114 | 120 | 132 | 242 | 485 | 453 | 388 | 255 | 206 | 152 | 144 | 134 | 99 |
| Total debt | 753 | 671 | 624 | 585 | 668 | 835 | 751 | 634 | 449 | 348 | 243 | 182 | 134 | 104 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2003 | |
| Individual | 33.3% | 20.0% | 2021 | |
| Individual | 15.0% | 10.0% | 2003 |
| Person | Role here | Other companies |
|---|