| Revenue | — | — |
| EBITDA | DKK 1,6M | -25% |
| Net profit | DKK 4,7M | -20% |
| Total assets | DKK 140,3M | +1% |
| Equity | DKK 140,3M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 5.273 | 6.028 | 6.151 | 6.373 | 12.850 | 11.739 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.552 | 3.062 | 4.200 | 5.302 | 5.273 | 6.028 | 6.151 | 6.373 | 12.850 | 11.739 | 13.464 | 68.529 | 2.198 | 1.648 |
| Depreciation & amort. | 77 | 77 | 83 | 114 | 114 | -127 | -78 | -78 | -71 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.475 | 2.984 | 4.116 | 5.188 | 5.159 | 5.900 | 6.073 | 6.295 | 12.778 | 11.739 | 13.464 | 68.529 | 2.198 | 1.648 |
| Net financials | 1.927 | 2.477 | 3.870 | 4.996 | 5.113 | 5.819 | 6.090 | 6.373 | 12.801 | 11.770 | 13.567 | 70.991 | 6.948 | 5.725 |
| Profit before tax | 1.842 | 2.391 | 3.781 | 4.960 | 5.080 | 5.824 | 6.104 | 6.385 | 12.831 | 11.747 | 13.515 | 70.627 | 6.806 | 5.530 |
| Tax | -163 | -84 | -68 | -22 | 13 | 12 | 15 | 25 | 21 | -27 | 1 | 400 | 998 | 873 |
| Net profit | 2.004 | 2.475 | 3.848 | 4.981 | 5.068 | 5.812 | 6.089 | 6.360 | 12.810 | 11.774 | 13.514 | 70.227 | 5.809 | 4.657 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.241 | 25.054 | 27.329 | 29.859 | 33.072 | 35.955 | 39.270 | 43.203 | 55.690 | 61.058 | 72.158 | 137.977 | 139.348 | 140.265 |
| Equity | 13.650 | 16.210 | 20.030 | 25.005 | 30.152 | 34.512 | 38.109 | 41.468 | 51.279 | 60.052 | 70.567 | 137.794 | 138.603 | 140.259 |
| Long-term debt | 7.630 | 6.018 | 4.518 | 2.994 | 1.487 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.961 | 2.826 | 2.781 | 1.860 | 1.434 | 1.434 | 1.161 | 1.735 | 4.411 | 1.005 | 1.591 | 182 | 745 | 6 |
| Total debt | 14.591 | 8.844 | 7.299 | 4.854 | 2.920 | 1.443 | 1.161 | 1.735 | 4.411 | 1.005 | 1.591 | 182 | 745 | 6 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 100.0% | 2022 | |
| Individual | 33.3% | 0.0% | 2022 | |
| Individual | 10.0% | 0.0% | 2022 | |
| Individual | 10.0% | 0.0% | 2022 |
| Person | Role here | Other companies |
|---|