| Revenue | DKK 1,1M | +24% |
| EBITDA | DKK 754K | +41% |
| Net profit | DKK 2,3M | +2% |
| Total assets | DKK 81,9M | -1% |
| Equity | DKK 71,5M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -24 | 16 | 76 | 134 | 244 | 348 | 861 | 1.151 | 759 | 2.202 | 1.116 | 891 | 1.104 |
| Staff expenses | -0 | -150 | -150 | -150 | -150 | -150 | -150 | -150 | -300 | -0 | -300 | -350 | -350 | -350 |
| EBITDA | -26 | -174 | -181 | -285 | -73 | -47 | 4 | 269 | 417 | 759 | 1.902 | 766 | 534 | 754 |
| Depreciation & amort. | -0 | -0 | 18 | -116 | -138 | -251 | -391 | -649 | -887 | -1.174 | -1.157 | -1.167 | -1.161 | -1.115 |
| EBIT | -26 | -174 | -199 | -401 | -212 | -298 | -387 | -381 | -470 | -416 | 746 | -401 | -627 | -361 |
| Net financials | 1.126 | 1.426 | 4.454 | 4.049 | 4.369 | 4.658 | 4.837 | 29.837 | 81 | 6.760 | -4.410 | 1.647 | 3.685 | 3.573 |
| Profit before tax | 1.100 | 1.252 | 4.255 | 3.648 | 4.157 | 4.360 | 4.450 | 29.457 | -389 | 6.344 | -3.664 | 1.246 | 3.058 | 3.211 |
| Tax | -92 | 183 | 207 | 27 | -48 | -112 | -97 | 144 | -85 | 2.198 | -0 | -0 | 832 | 936 |
| Net profit | 1.192 | 1.069 | 4.048 | 3.621 | 4.205 | 4.472 | 4.547 | 29.313 | -303 | 4.146 | -3.664 | 1.246 | 2.226 | 2.275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.551 | 18.710 | 22.468 | 26.386 | 30.364 | 32.582 | 37.002 | 66.367 | 75.657 | 83.887 | 81.843 | 80.266 | 82.597 | 81.938 |
| Equity | 17.540 | 18.697 | 22.359 | 26.323 | 30.335 | 32.437 | 36.670 | 65.930 | 65.572 | 69.663 | 65.943 | 67.131 | 69.299 | 71.513 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.473 | 12.174 | 14.593 | 11.833 | 11.826 | 8.650 |
| Short-term debt | 11 | 13 | 109 | 63 | 29 | 145 | 332 | 438 | 611 | 2.050 | 1.307 | 1.301 | 1.473 | 1.775 |
| Total debt | 11 | 13 | 109 | 63 | 29 | 145 | 332 | 438 | 10.084 | 14.224 | 15.900 | 13.134 | 13.298 | 10.425 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|