| Revenue | DKK 1,3M | +37% |
| EBITDA | DKK 1,3M | +39% |
| Net profit | DKK 71K | +5% |
| Total assets | DKK 35,1M | -1% |
| Equity | DKK 23,2M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | 25 | 49 | 56 | 49 | 3 | 22 | 535 | 2.157 | 20 | 557 | 673 | 954 | 1.310 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 54 | 25 | 31 | 13 | 14 | 3 | 22 | 535 | 2.157 | 20 | 557 | 673 | 940 | 1.310 |
| Depreciation & amort. | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -42 | -67 | -103 | -324 | -336 | -385 | -603 |
| EBIT | 18 | -11 | -4 | -23 | -22 | -32 | -13 | 493 | 2.090 | -83 | 233 | 337 | 556 | 707 |
| Net financials | -2.195 | 1.666 | 219 | 368 | 2.188 | 2.807 | 2.671 | 3.580 | 104 | 94 | 88 | -20 | -356 | -443 |
| Profit before tax | -2.138 | 1.655 | 215 | 346 | 2.166 | 2.775 | 2.658 | 4.073 | 2.194 | 11 | 321 | 317 | 200 | 264 |
| Tax | -42 | 140 | 44 | 86 | 70 | 54 | 3 | -0 | 12 | 5 | 126 | 134 | 132 | 192 |
| Net profit | -2.095 | 1.516 | 171 | 260 | 2.096 | 2.720 | 2.655 | 4.073 | 2.182 | 5 | 195 | 184 | 68 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.264 | 11.680 | 11.750 | 11.993 | 14.060 | 22.678 | 25.189 | 21.192 | 24.621 | 23.440 | 23.631 | 30.953 | 35.403 | 35.124 |
| Equity | 10.224 | 11.640 | 11.710 | 11.870 | 13.866 | 16.486 | 19.041 | 21.114 | 23.245 | 23.196 | 23.291 | 23.375 | 23.343 | 23.214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.042 | 11.263 | 11.000 |
| Short-term debt | -40 | 40 | 40 | 123 | 194 | 6.193 | 6.148 | 78 | 1.375 | 244 | 340 | 536 | 796 | 910 |
| Total debt | -40 | 40 | 40 | 123 | 194 | 6.193 | 6.148 | 78 | 1.375 | 244 | 340 | 7.578 | 12.060 | 11.910 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 90.0% | 2004 |
| Person | Role here | Other companies |
|---|