| Revenue | DKK 852K | -1197% |
| EBITDA | DKK 792K | +300% |
| Net profit | DKK 1,1M | -33% |
| Total assets | DKK 18,8M | -5% |
| Equity | DKK 15,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 362 | -0 | 0 | -66 | -98 | -140 | -38 | -58 | -65 | 31 | -31 | -78 | 852 |
| Staff expenses | -0 | -0 | -0 | -0 | -60 | -60 | -60 | -60 | -60 | -60 | -63 | -72 | -67 | -60 |
| EBITDA | -3 | 342 | -20 | -22 | -126 | -163 | -200 | -98 | -118 | -125 | 184 | -408 | -395 | 792 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | 342 | -20 | -22 | -126 | -163 | -200 | -98 | -118 | -125 | 184 | -408 | -395 | 792 |
| Net financials | 357 | 132 | 1.788 | 1.819 | 281 | 1.471 | -635 | 3.512 | 3.056 | 3.798 | -4.165 | 1.914 | 2.529 | 600 |
| Profit before tax | 354 | 474 | 1.768 | 1.797 | 155 | 1.309 | -835 | 3.414 | 2.938 | 3.673 | -3.982 | 1.506 | 2.134 | 1.391 |
| Tax | 13 | 142 | 101 | 264 | -61 | 191 | -383 | 755 | 650 | 814 | -871 | 330 | 480 | 286 |
| Net profit | 342 | 332 | 1.667 | 1.533 | 216 | 1.118 | -451 | 2.658 | 2.288 | 2.859 | -3.111 | 1.176 | 1.654 | 1.106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.695 | 12.728 | 13.794 | 14.832 | 15.502 | 16.663 | 18.289 | 20.354 | 22.498 | 25.484 | 20.603 | 21.878 | 19.847 | 18.775 |
| Equity | 10.783 | 10.814 | 11.881 | 12.814 | 12.530 | 13.498 | 12.747 | 15.155 | 16.943 | 19.301 | 15.941 | 16.866 | 15.021 | 15.626 |
| Long-term debt | 1.900 | 1.900 | 1.900 | 1.900 | 0 | 0 | 0 | 1.961 | 1.944 | 2.449 | 2.379 | 1.965 | 1.932 | 0 |
| Short-term debt | 13 | 13 | 13 | 117 | 2.972 | 3.165 | 5.543 | 3.238 | 3.612 | 3.733 | 2.283 | 3.046 | 2.894 | 3.149 |
| Total debt | 1.913 | 1.913 | 1.913 | 2.017 | 2.972 | 3.165 | 5.543 | 5.199 | 5.555 | 6.182 | 4.662 | 5.011 | 4.826 | 3.149 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|