| Revenue | DKK -454K | +576% |
| EBITDA | DKK -454K | -9% |
| Net profit | DKK 5,6M | -3% |
| Total assets | DKK 73,5M | +9% |
| Equity | DKK 70M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 702 | 754 | 860 | 686 | 717 | 417 | 368 | 410 | 44 | 81 | -359 | 170 | -67 | -454 |
| Staff expenses | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 703 | 754 | 860 | 686 | 717 | 417 | 325 | 410 | -120 | 81 | -359 | 170 | -417 | -454 |
| Depreciation & amort. | -305 | -295 | -295 | -304 | -304 | -161 | -222 | -168 | -214 | -476 | -510 | -562 | -577 | -554 |
| EBIT | 399 | 459 | 564 | 382 | 413 | 256 | 104 | 242 | -334 | -395 | -869 | -392 | -994 | -1.008 |
| Net financials | 2.112 | 2.487 | 2.923 | 2.805 | 1.707 | 4 | 1.476 | 3.449 | 23.148 | 1.171 | 2.061 | 7.453 | 6.793 | 6.552 |
| Profit before tax | 2.511 | 2.946 | 3.488 | 3.187 | 2.120 | 260 | 1.579 | 3.691 | 22.814 | 776 | 1.192 | 7.060 | 5.799 | 5.543 |
| Tax | 113 | 93 | 117 | 94 | 108 | 109 | -4 | 53 | -14 | -58 | -23 | -1 | 21 | -62 |
| Net profit | 2.398 | 2.852 | 3.371 | 3.093 | 2.012 | 151 | 1.583 | 3.638 | 22.828 | 835 | 1.216 | 7.062 | 5.777 | 5.606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.191 | 29.936 | 32.814 | 35.282 | 36.823 | 37.695 | 38.756 | 44.607 | 64.555 | 60.803 | 60.769 | 62.533 | 67.441 | 73.508 |
| Equity | 14.347 | 17.194 | 20.493 | 23.604 | 25.632 | 25.807 | 27.393 | 31.030 | 53.803 | 54.581 | 55.740 | 60.493 | 65.209 | 70.015 |
| Long-term debt | 7.538 | 8.230 | 7.631 | 7.039 | 6.432 | 5.835 | 5.240 | 4.626 | 8.005 | 4.304 | 2.808 | 780 | 743 | 705 |
| Short-term debt | 3.563 | 4.010 | 3.977 | 3.887 | 3.991 | 5.138 | 5.218 | 7.948 | 5.684 | 767 | 1.371 | 407 | 622 | 1.931 |
| Total debt | 11.101 | 12.240 | 11.608 | 10.926 | 10.423 | 10.973 | 10.459 | 12.575 | 13.690 | 5.071 | 4.179 | 1.187 | 1.365 | 2.636 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|