| Revenue | DKK 2,2M | +65% |
| EBITDA | DKK 2,9M | +118% |
| Net profit | DKK 2,5M | +273% |
| Total assets | DKK 26,7M | +8% |
| Equity | DKK 11,2M | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | 73 | 302 | 536 | 763 | 183 | 668 | 1.333 | 1.120 | 1.337 | 1.182 | 1.175 | 1.322 | 2.178 |
| Staff expenses | -0 | -0 | -0 | -35 | -80 | -127 | -113 | -75 | -37 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 30 | 73 | 302 | 501 | 683 | 56 | 456 | 1.258 | 1.083 | 1.337 | 1.182 | 1.175 | 1.322 | 2.885 |
| Depreciation & amort. | 21 | 38 | 50 | -138 | -207 | -275 | -318 | -331 | -211 | -211 | -218 | -211 | -211 | -164 |
| EBIT | 9 | 35 | 252 | 363 | 476 | -218 | 138 | 927 | 872 | 1.125 | 964 | 965 | 1.111 | 2.721 |
| Net financials | 1.809 | 1.455 | 1.457 | 1.041 | 2.438 | 4.219 | -2.012 | -748 | -460 | -1.040 | 541 | 82 | -305 | 137 |
| Profit before tax | 1.818 | 1.490 | 1.708 | 1.403 | 2.914 | 4.000 | -1.874 | 179 | 412 | 85 | 1.505 | 1.047 | 806 | 2.858 |
| Tax | -2 | -1 | 49 | 33 | 53 | -2 | -74 | 123 | 107 | 508 | -218 | -0 | 140 | 371 |
| Net profit | 1.820 | 1.491 | 1.659 | 1.370 | 2.861 | 4.002 | -1.800 | 56 | 306 | -424 | 1.723 | 1.047 | 666 | 2.486 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.629 | 7.784 | 11.850 | 16.667 | 23.864 | 26.009 | 30.616 | 30.295 | 26.190 | 25.357 | 26.824 | 26.261 | 24.696 | 26.705 |
| Equity | 5.976 | 7.370 | 8.030 | 9.100 | 11.561 | 14.563 | 8.513 | 8.569 | 8.544 | 8.065 | 9.639 | 10.325 | 8.691 | 11.177 |
| Long-term debt | 600 | 0 | 3.270 | 6.268 | 10.793 | 10.290 | 18.912 | 16.633 | 16.988 | 16.312 | 15.727 | 15.400 | 14.167 | 7.605 |
| Short-term debt | 54 | 414 | 550 | 1.299 | 1.509 | 1.157 | 3.192 | 5.093 | 657 | 979 | 1.458 | 536 | 1.838 | 7.923 |
| Total debt | 654 | 414 | 3.820 | 7.567 | 12.302 | 11.446 | 22.103 | 21.726 | 17.645 | 17.291 | 17.185 | 15.936 | 16.005 | 15.528 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|