| Revenue | DKK 166K | -20% |
| EBITDA | DKK -79K | +40% |
| Net profit | DKK 123K | -82% |
| Total assets | DKK 17,2M | +1% |
| Equity | DKK 17,1M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | 49 | 37 | 49 | 52 | 39 | 19 | 36 | 88 | 241 | 257 | 273 | 208 | 166 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -182 | -202 | -246 | -246 |
| EBITDA | 32 | 49 | 37 | 49 | 52 | 39 | 19 | 36 | 88 | 226 | 75 | 71 | -133 | -79 |
| Depreciation & amort. | -22 | -22 | -22 | -22 | -22 | -34 | -31 | -32 | -121 | -130 | -114 | -114 | -90 | -95 |
| EBIT | 10 | 27 | 15 | 27 | 30 | 5 | -12 | 4 | -33 | 96 | -39 | -43 | -223 | -175 |
| Net financials | 1.230 | 1.071 | 1.471 | 771 | 1.616 | 3.147 | 6.053 | 1.497 | 902 | 1.304 | -1.011 | 454 | 944 | 323 |
| Profit before tax | 1.240 | 1.098 | 1.486 | 798 | 1.646 | 3.152 | 6.041 | 1.502 | 869 | 1.400 | -1.050 | 410 | 721 | 149 |
| Tax | 93 | 122 | 96 | 21 | 46 | 121 | -0 | 5 | 188 | 306 | 3 | 0 | 38 | 26 |
| Net profit | 1.147 | 976 | 1.390 | 777 | 1.600 | 3.031 | 6.041 | 1.497 | 682 | 1.094 | -1.053 | 410 | 683 | 123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.049 | 8.261 | 8.552 | 6.768 | 7.266 | 9.971 | 15.083 | 16.499 | 17.359 | 18.194 | 16.819 | 16.413 | 17.071 | 17.208 |
| Equity | 7.246 | 7.796 | 8.087 | 6.662 | 7.262 | 9.890 | 15.075 | 16.464 | 17.093 | 17.874 | 16.707 | 16.299 | 16.982 | 17.105 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 104 | 104 | 104 | 95 | 77 | 77 |
| Short-term debt | 803 | 465 | 465 | 106 | 4 | 81 | 8 | 10 | 163 | 216 | 9 | 19 | 11 | 26 |
| Total debt | 803 | 465 | 465 | 106 | 4 | 81 | 8 | 34 | 266 | 320 | 112 | 114 | 88 | 103 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|