| Revenue | DKK 126K | -2223% |
| EBITDA | DKK 126K | +2223% |
| Net profit | DKK 1,3M | +66% |
| Total assets | DKK 17M | +7% |
| Equity | DKK 16,9M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 195 | 65 | 234 | 173 | 223 | 172 | 127 | 185 | 95 | 154 | 64 | 37 | -6 | 126 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 195 | 65 | 234 | 173 | 223 | 172 | 127 | 185 | -45 | 85 | 64 | 37 | -6 | 126 |
| Depreciation & amort. | -168 | -108 | -120 | -120 | -181 | -108 | -108 | -108 | -88 | -33 | -34 | -35 | -35 | -35 |
| EBIT | 27 | -43 | 113 | 52 | 41 | 64 | 18 | 76 | -133 | 52 | 31 | 2 | -41 | 90 |
| Net financials | 355 | 308 | 498 | 380 | 266 | 418 | 1.159 | 794 | 134 | 715 | -1.000 | 745 | 1.009 | 1.359 |
| Profit before tax | 383 | 266 | 612 | 432 | 307 | 482 | 1.177 | 870 | 1 | 768 | -969 | 747 | 967 | 1.449 |
| Tax | 96 | 72 | 142 | 97 | 69 | 107 | -104 | 192 | -5 | 154 | -226 | 153 | 193 | 167 |
| Net profit | 287 | 194 | 470 | 335 | 238 | 375 | 1.281 | 678 | 5 | 614 | -743 | 594 | 774 | 1.282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.438 | 13.501 | 13.413 | 13.606 | 13.606 | 13.764 | 14.602 | 15.264 | 15.102 | 15.723 | 14.680 | 15.156 | 15.903 | 16.955 |
| Equity | 13.049 | 13.147 | 12.968 | 13.103 | 13.242 | 13.513 | 14.494 | 15.064 | 14.959 | 15.460 | 14.602 | 15.078 | 15.730 | 16.877 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 252 | 198 | 296 | 367 | 262 | 162 | 108 | 143 | 137 | 263 | 77 | 77 | 173 | 78 |
| Total debt | 252 | 198 | 296 | 367 | 262 | 162 | 108 | 143 | 137 | 263 | 77 | 77 | 173 | 78 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|