| Revenue | DKK 194K | +14% |
| EBITDA | DKK 194K | +14% |
| Net profit | DKK 350K | -55% |
| Total assets | DKK 10,8M | +2% |
| Equity | DKK 10M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 115 | 122 | 73 | 100 | 121 | 141 | 174 | 138 | 166 | 188 | 203 | 198 | 170 | 194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 188 | 85 | 73 | 100 | 121 | 141 | 174 | 138 | 166 | 188 | 203 | 198 | 170 | 194 |
| Depreciation & amort. | 43 | 43 | -55 | -55 | -65 | -65 | -65 | -65 | -68 | -68 | -68 | -68 | -68 | -68 |
| EBIT | 145 | 42 | 17 | 45 | 57 | 77 | 109 | 73 | 98 | 120 | 136 | 130 | 102 | 126 |
| Net financials | 205 | 251 | 382 | 277 | 11 | 35 | 532 | 440 | -98 | 1.120 | -930 | 173 | 728 | 297 |
| Profit before tax | 336 | 294 | 399 | 322 | 68 | 112 | 641 | 513 | 0 | 1.240 | -794 | 303 | 831 | 422 |
| Tax | 40 | 24 | 18 | 28 | 27 | 32 | 22 | 44 | 30 | 59 | 20 | 46 | 52 | 73 |
| Net profit | 296 | 270 | 381 | 294 | 40 | 80 | 619 | 468 | -30 | 1.181 | -815 | 257 | 779 | 350 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.255 | 7.384 | 8.271 | 8.471 | 8.437 | 8.540 | 9.228 | 9.487 | 9.351 | 10.628 | 9.586 | 9.804 | 10.590 | 10.841 |
| Equity | 6.390 | 6.560 | 6.980 | 7.273 | 7.314 | 7.394 | 8.013 | 8.481 | 8.451 | 9.632 | 8.817 | 9.074 | 9.753 | 9.968 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 865 | 824 | 1.291 | 1.197 | 1.123 | 1.146 | 1.215 | 1.006 | 900 | 996 | 769 | 730 | 837 | 873 |
| Total debt | 865 | 824 | 1.291 | 1.197 | 1.123 | 1.146 | 1.215 | 1.006 | 900 | 996 | 769 | 730 | 837 | 873 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|