| Revenue | DKK -1,2M | +80% |
| EBITDA | DKK -4,1M | -21% |
| Net profit | DKK 22,7M | -83% |
| Total assets | DKK 404,6M | -4% |
| Equity | DKK 334,1M | +4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -7 | -772 | -2.461 | -2.371 | -2.453 | -1.580 | -1.867 | -620 | -1.382 | -883 | -692 | -651 | -1.174 |
| Staff expenses | -0 | -0 | -146 | -355 | -386 | -396 | -449 | -1.238 | -1.374 | -1.639 | -1.569 | -1.702 | -2.720 | -2.909 |
| EBITDA | -7 | -7 | -918 | -2.816 | -2.758 | -2.849 | -2.030 | -3.104 | -1.994 | -3.021 | -2.452 | -2.394 | -3.371 | -4.084 |
| Depreciation & amort. | -0 | -0 | -248 | -795 | -864 | -1.097 | -1.236 | -1.169 | -944 | -879 | -958 | -1.059 | -1.147 | -1.561 |
| EBIT | -7 | -7 | -1.167 | -3.611 | -3.622 | -3.946 | -3.265 | -4.273 | -2.939 | -3.900 | -3.410 | -3.453 | -4.519 | -5.645 |
| Net financials | 10.384 | 20.610 | 16.201 | 22.644 | 19.917 | 10.670 | -1.098 | 16.608 | 48.216 | 52.023 | 7.859 | 3.291 | 135.685 | 26.512 |
| Profit before tax | 10.377 | 20.603 | 15.034 | 19.033 | 16.294 | 6.724 | -4.363 | 12.335 | 45.277 | 48.123 | 4.450 | -163 | 131.166 | 20.868 |
| Tax | -2 | -3 | -372 | -544 | -435 | -963 | -798 | -828 | -729 | -1.014 | 887 | -141 | -2.940 | -1.815 |
| Net profit | 10.380 | 20.606 | 15.406 | 19.577 | 16.729 | 7.687 | -3.565 | 13.163 | 46.006 | 49.137 | 3.562 | -22 | 134.106 | 22.683 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.378 | 57.068 | 132.333 | 143.396 | 158.976 | 158.416 | 127.348 | 139.466 | 200.907 | 236.675 | 257.547 | 253.852 | 422.310 | 404.642 |
| Equity | 42.372 | 57.062 | 59.590 | 73.217 | 89.946 | 96.633 | 92.068 | 104.646 | 148.252 | 193.589 | 195.801 | 194.479 | 321.330 | 334.113 |
| Long-term debt | 0 | 0 | 61.501 | 61.221 | 29.003 | 34.808 | 33.805 | 33.230 | 45.519 | 38.823 | 53.452 | 53.063 | 63.638 | 63.195 |
| Short-term debt | 6 | 6 | 41.992 | 39.562 | 39.984 | 26.967 | 1.475 | 1.590 | 7.136 | 4.263 | 8.294 | 5.154 | 37.342 | 7.334 |
| Total debt | 6 | 6 | 72.742 | 70.172 | 68.987 | 61.775 | 35.280 | 34.820 | 52.655 | 43.086 | 61.746 | 58.217 | 100.980 | 70.529 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|