| Revenue | DKK 2M | +14% |
| EBITDA | DKK -180K | -105% |
| Net profit | DKK 13,7M | +515% |
| Total assets | DKK 100,4M | +16% |
| Equity | DKK 79,2M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 314 | 817 | 939 | 951 | -401 | 896 | 992 | 1.509 | 1.422 | 1.477 | 1.836 | 1.452 | 1.797 | 2.049 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22.815 | -26.918 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 314 | 817 | 964 | 951 | -401 | 896 | 1.162 | 311 | 2.904 | -1.389 | 983 | 836 | 3.630 | -180 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -703 | -784 | -0 | -0 | -0 | -2 | -37 |
| EBIT | 314 | 817 | 964 | 951 | -401 | 896 | 1.162 | -391 | 2.120 | -1.389 | 983 | 836 | 3.628 | -217 |
| Net financials | -1.538 | -1.124 | 1.451 | 1.878 | 1.477 | 1.431 | 2.042 | 5.665 | 5.252 | 24.692 | 2.468 | 4.277 | 1.127 | 13.310 |
| Profit before tax | -1.224 | -308 | 2.390 | 2.830 | 1.076 | 2.327 | 3.035 | 6.757 | 6.674 | 26.170 | 4.303 | 5.728 | 2.568 | 13.652 |
| Tax | -53 | 56 | 40 | -24 | -149 | 163 | 152 | -92 | 424 | -316 | 107 | 724 | 334 | -94 |
| Net profit | -1.172 | -363 | 2.376 | 2.916 | 1.225 | 2.164 | 2.883 | 6.849 | 6.250 | 26.486 | 4.196 | 5.004 | 2.234 | 13.746 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.649 | 23.267 | 27.941 | 39.512 | 43.100 | 38.797 | 43.356 | 59.957 | 68.921 | 85.023 | 81.521 | 85.962 | 86.403 | 100.441 |
| Equity | 7.999 | 7.636 | 10.012 | 12.928 | 14.153 | 16.215 | 19.033 | 24.890 | 29.544 | 57.494 | 59.190 | 64.194 | 65.907 | 79.153 |
| Long-term debt | 13.183 | 12.553 | 14.455 | 20.962 | 19.786 | 18.034 | 16.184 | 17.746 | 15.688 | 23.092 | 20.662 | 19.931 | 18.676 | 18.385 |
| Short-term debt | 1.930 | 2.541 | 3.034 | 5.269 | 9.064 | 4.373 | 7.917 | 17.320 | 23.689 | 4.438 | 1.669 | 1.787 | 1.544 | 2.904 |
| Total debt | 15.113 | 15.094 | 17.488 | 26.231 | 28.850 | 22.406 | 24.101 | 35.067 | 39.376 | 27.529 | 22.331 | 21.718 | 20.220 | 21.288 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2017 | |
| Individual | 10.0% | 0.0% | 2017 | |
| Individual | 10.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|