| Revenue | — | — |
| EBITDA | DKK 681K | +156% |
| Net profit | DKK 932K | +200% |
| Total assets | DKK 12,7M | +9% |
| Equity | DKK 11,7M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 487 | 522 | 481 | 340 | 459 | 498 | 223 | 479 | -40 | -13 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 487 | 522 | 481 | 340 | 459 | 498 | 223 | 479 | -40 | -13 | -12 | 718 | -1.210 | 681 |
| Depreciation & amort. | -241 | -241 | -241 | -61 | -61 | -61 | -61 | -61 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 246 | 282 | 241 | 279 | 398 | 437 | 162 | 418 | -40 | -13 | -12 | 718 | -1.210 | 681 |
| Net financials | -164 | -2 | 843 | -130 | 981 | -298 | 1.843 | -599 | 397 | 1.004 | 1.361 | 625 | -842 | 1.012 |
| Profit before tax | 82 | 279 | 933 | 149 | 1.379 | 139 | 2.004 | -182 | 357 | 992 | 1.349 | 999 | -854 | 999 |
| Tax | -19 | -7 | 15 | 33 | 60 | 65 | 19 | 94 | 11 | 17 | 23 | 59 | 77 | 67 |
| Net profit | 101 | 287 | 919 | 116 | 1.319 | 74 | 1.985 | -276 | 347 | 975 | 1.326 | 939 | -932 | 932 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.511 | 5.564 | 7.391 | 6.489 | 11.680 | 10.889 | 13.301 | 10.881 | 8.580 | 9.691 | 10.845 | 12.376 | 11.643 | 12.739 |
| Equity | 1.043 | 1.234 | 2.054 | 2.071 | 5.538 | 5.509 | 7.388 | 7.004 | 7.240 | 8.102 | 9.314 | 11.318 | 10.652 | 11.712 |
| Long-term debt | 3.064 | 3.009 | 2.828 | 2.633 | 2.497 | 1.654 | 2.713 | 1.200 | 749 | 763 | 778 | 793 | 808 | 824 |
| Short-term debt | 2.222 | 1.123 | 2.365 | 1.616 | 3.455 | 3.495 | 2.961 | 2.677 | 591 | 826 | 753 | 265 | 183 | 203 |
| Total debt | 5.286 | 4.132 | 5.193 | 4.249 | 5.952 | 5.150 | 5.675 | 3.877 | 1.340 | 1.590 | 1.531 | 1.058 | 991 | 1.027 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|