| Revenue | DKK -248K | -137% |
| EBITDA | DKK -574K | -234% |
| Net profit | DKK 3,2M | +169% |
| Total assets | DKK 22,4M | +10% |
| Equity | DKK 21,5M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 1.462 | 319 | 369 | 170 | 121 | 123 | 124 | 124 | 223 | 167 | 623 | 675 | -248 |
| Staff expenses | -424 | -4 | -0 | -0 | -65 | -22 | -0 | -0 | -0 | -0 | -51 | -137 | -245 | -326 |
| EBITDA | -75 | 1.955 | 354 | -3 | 205 | 1.110 | 1.235 | -3 | 2.078 | 223 | 116 | 486 | 430 | -574 |
| Depreciation & amort. | 191 | -244 | -334 | -264 | -238 | -184 | -369 | -63 | -63 | -133 | -170 | -194 | -222 | -175 |
| EBIT | -265 | 1.710 | 20 | -267 | -32 | 926 | 866 | -67 | 2.014 | 90 | -54 | 292 | 208 | -749 |
| Net financials | 2.497 | -231 | 1.202 | -615 | 312 | 1.028 | 450 | 658 | 2.942 | 1.193 | 2.455 | 3.662 | 1.086 | 3.849 |
| Profit before tax | 2.232 | 1.582 | 52 | -272 | -185 | 889 | 190 | 679 | 2.570 | 1.284 | 2.401 | 3.955 | 1.294 | 3.099 |
| Tax | -0 | -0 | -237 | -46 | -2 | -138 | -80 | 74 | 136 | 88 | 58 | -149 | 89 | -137 |
| Net profit | 2.232 | 1.582 | 288 | -225 | -182 | 1.027 | 270 | 606 | 2.435 | 1.196 | 2.343 | 4.103 | 1.205 | 3.237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.349 | 10.581 | 11.061 | 10.638 | 8.429 | 10.151 | 10.219 | 10.397 | 11.838 | 14.863 | 18.867 | 20.494 | 20.344 | 22.388 |
| Equity | 8.788 | 7.158 | 7.318 | 7.037 | 7.500 | 8.332 | 8.550 | 9.050 | 10.516 | 11.587 | 14.566 | 18.055 | 19.142 | 21.504 |
| Long-term debt | 3.339 | -3.339 | 3.339 | 3.339 | 0 | 0 | 0 | 0 | 0 | 935 | 898 | 862 | 826 | 789 |
| Short-term debt | 223 | -84 | 403 | 239 | 907 | 1.798 | 1.599 | 1.259 | 1.222 | 2.225 | 3.250 | 1.577 | 376 | 95 |
| Total debt | 3.562 | -3.423 | 3.742 | 3.578 | 907 | 1.798 | 1.599 | 1.259 | 1.222 | 3.160 | 4.149 | 2.439 | 1.202 | 884 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|