| Revenue | DKK 189K | -25% |
| EBITDA | DKK 187K | +34% |
| Net profit | DKK 200K | -4% |
| Total assets | DKK 886K | +4% |
| Equity | DKK 859K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 58 | 28 | 52 | -3 | 18 | 10 | 36 | 232 | 1.622 | 1.606 | 1.044 | 254 | 189 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -374 | -660 | -935 | -114 | -3 |
| EBITDA | 8 | 27 | 28 | 52 | -3 | 18 | -0 | 20 | 192 | 1.248 | 947 | 109 | 140 | 187 |
| Depreciation & amort. | -14 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 22 | 28 | 52 | -3 | 18 | -0 | 20 | 192 | 1.248 | 947 | 109 | 140 | 187 |
| Net financials | -13 | -4 | -3 | -4 | -1 | -1 | -0 | -1 | -1.155 | -8 | -9 | 19 | 130 | 72 |
| Profit before tax | -19 | 18 | 25 | 48 | -4 | 17 | -0 | 19 | -964 | 1.240 | 937 | 128 | 269 | 259 |
| Tax | -6 | 0 | 10 | 11 | -0 | 4 | -0 | 4 | -1 | 66 | 209 | 30 | 61 | 59 |
| Net profit | -13 | 18 | 14 | 37 | -3 | 13 | -0 | 15 | -963 | 1.174 | 728 | 98 | 208 | 200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49 | 62 | 92 | 34 | 28 | 34 | 1.258 | 1.256 | 245 | 382 | 983 | 915 | 851 | 886 |
| Equity | -72 | -54 | -40 | -3 | -6 | 7 | 6 | 21 | -942 | 232 | 860 | 707 | 793 | 859 |
| Long-term debt | 100 | 100 | 100 | 0 | 0 | 0 | 1.225 | 1.225 | 1.135 | 25 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 117 | 132 | 37 | 34 | 27 | 27 | 10 | 52 | 126 | 123 | 208 | 58 | 27 |
| Total debt | 121 | 117 | 132 | 37 | 34 | 27 | 1.252 | 1.235 | 1.187 | 151 | 123 | 208 | 58 | 27 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|