| Revenue | DKK 5,6M | +0% |
| EBITDA | DKK -47K | -101% |
| Net profit | DKK -278K | -104% |
| Total assets | DKK 60,2M | -5% |
| Equity | DKK 59,1M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -35 | -14 | -28 | 2.414 | 2.981 | 3.729 | 4.263 | 5.453 | 5.842 | 6.296 | 7.131 | 5.605 | 5.603 | 5.601 |
| Staff expenses | -100 | -100 | -100 | -510 | -650 | -671 | -671 | -661 | -654 | -646 | -688 | -640 | -659 | -5.648 |
| EBITDA | -135 | -114 | -948 | 1.904 | 2.331 | 3.058 | 3.592 | 4.792 | 5.188 | 5.650 | 6.443 | 4.965 | 4.944 | -47 |
| Depreciation & amort. | -88 | -90 | -55 | -50 | -37 | -45 | -45 | -45 | -45 | -45 | -0 | -0 | -0 | -0 |
| EBIT | -223 | -204 | -1.004 | 1.854 | 2.294 | 3.013 | 3.547 | 4.746 | 5.143 | 5.605 | 6.443 | 4.965 | 4.944 | -47 |
| Net financials | 617 | 2.347 | 2.289 | 5.348 | 3.592 | 3.971 | 3.673 | 3.339 | 1.252 | 3.710 | 2.528 | 1.042 | 4.008 | -28 |
| Profit before tax | 362 | 2.143 | 1.286 | 7.202 | 5.886 | 6.983 | 7.221 | 8.086 | 6.395 | 9.314 | 8.971 | 6.007 | 8.729 | -314 |
| Tax | -0 | 6 | -0 | -21 | 1.046 | 1.316 | 886 | 1.389 | 1.199 | 1.623 | 1.339 | 1.257 | 1.904 | -36 |
| Net profit | 362 | 2.137 | 1.286 | 7.223 | 4.840 | 5.667 | 6.334 | 6.697 | 5.196 | 7.691 | 7.632 | 4.749 | 6.825 | -278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.788 | 16.863 | 17.740 | 22.359 | 26.117 | 31.643 | 36.291 | 42.028 | 42.264 | 50.610 | 53.940 | 56.514 | 63.247 | 60.153 |
| Equity | 9.494 | 11.536 | 12.725 | 19.285 | 24.024 | 29.590 | 34.924 | 40.621 | 35.817 | 42.508 | 50.027 | 54.662 | 60.409 | 59.131 |
| Long-term debt | 1.600 | 1.600 | 1.600 | 600 | 600 | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.694 | 3.727 | 3.414 | 2.475 | 1.492 | 1.454 | 1.367 | 1.407 | 6.447 | 7.998 | 3.722 | 1.589 | 2.587 | 737 |
| Total debt | 4.294 | 5.327 | 5.014 | 3.075 | 2.092 | 2.054 | 1.367 | 1.407 | 6.447 | 7.998 | 3.722 | 1.589 | 2.587 | 737 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|