| Revenue | DKK 1,7M | +181% |
| EBITDA | DKK 5,2M | +764% |
| Net profit | DKK 2,7M | +18% |
| Total assets | DKK 16M | -13% |
| Equity | DKK 14,1M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -88 | 117 | -141 | 107 | 661 | 875 | 965 | 804 | 1.072 | 398 | 696 | 604 | 1.696 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -197 | -424 | -409 | -424 | -424 | -107 | -0 | -0 | -286 |
| EBITDA | -5 | -88 | 117 | -141 | 107 | 464 | 451 | 557 | 380 | 1.121 | 291 | 696 | 604 | 5.219 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -20 | -20 | -20 | -32 | 237 | -20 | -20 | -20 | 1.905 |
| EBIT | -5 | -88 | 117 | -141 | 107 | 444 | 431 | 537 | 348 | 885 | 271 | 676 | 584 | 3.314 |
| Net financials | 2.294 | 321 | 407 | 762 | 17 | 533 | 474 | 467 | 351 | 1.021 | -432 | -562 | 2.359 | 67 |
| Profit before tax | 2.289 | 233 | 525 | 620 | 124 | 977 | 909 | 1.004 | 699 | 1.906 | -161 | 114 | 2.943 | 3.381 |
| Tax | 58 | 58 | 129 | 146 | 27 | 211 | 209 | 223 | 158 | 428 | -0 | 235 | 658 | 687 |
| Net profit | 2.230 | 175 | 396 | 475 | 97 | 766 | 700 | 780 | 541 | 1.477 | -161 | -121 | 2.285 | 2.694 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.822 | 11.893 | 12.370 | 12.519 | 12.453 | 13.577 | 14.043 | 14.850 | 15.215 | 18.644 | 17.933 | 17.690 | 18.400 | 16.029 |
| Equity | 11.766 | 11.844 | 12.144 | 12.220 | 12.217 | 12.882 | 13.478 | 14.153 | 14.586 | 15.952 | 15.678 | 15.443 | 17.610 | 14.147 |
| Long-term debt | 0 | 0 | 0 | 0 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 0 |
| Short-term debt | 56 | 49 | 226 | 299 | 191 | 651 | 520 | 652 | 584 | 2.646 | 2.210 | 2.203 | 745 | 1.882 |
| Total debt | 56 | 49 | 226 | 299 | 236 | 696 | 565 | 697 | 629 | 2.691 | 2.255 | 2.248 | 790 | 1.882 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|