| Revenue | DKK 2,7M | +220% |
| EBITDA | DKK 2,4M | +344% |
| Net profit | DKK 2,1M | +7140% |
| Total assets | DKK 4,9M | +48% |
| Equity | DKK 4,8M | +48% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 31 | 177 | 236 | 209 | 210 | 372 | 812 | 556 | 662 | 1.295 | 911 | 160 | 851 | 2.727 |
| Staff expenses | -0 | -0 | -0 | -1 | -1 | -2 | -117 | -334 | -339 | -431 | -475 | -476 | -389 | -311 | -328 |
| EBITDA | 28 | 31 | 177 | 235 | 208 | 208 | 255 | 478 | 217 | 231 | 820 | 435 | -229 | 541 | 2.398 |
| Depreciation & amort. | -12 | 12 | -12 | -12 | -12 | -12 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -0 |
| EBIT | 16 | 19 | 165 | 223 | 196 | 196 | 243 | 465 | 204 | 218 | 807 | 422 | -242 | 528 | 2.398 |
| Net financials | 440 | -54 | 151 | 316 | 409 | 573 | -493 | -243 | -1 | 1.452 | -519 | -277 | 42 | -499 | 95 |
| Profit before tax | 456 | -36 | 316 | 539 | 605 | 770 | -250 | 222 | 203 | 1.670 | 289 | 145 | -200 | 28 | 2.493 |
| Tax | 0 | -0 | 31 | 140 | 93 | 198 | -0 | 52 | 47 | 370 | 67 | 35 | -0 | -0 | 435 |
| Net profit | 456 | -36 | 285 | 400 | 512 | 572 | -250 | 170 | 156 | 1.300 | 222 | 110 | -200 | 28 | 2.058 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.828 | 2.783 | 2.993 | 3.467 | 3.864 | 4.373 | 3.955 | 4.062 | 2.562 | 4.259 | 4.890 | 3.761 | 3.341 | 3.299 | 4.875 |
| Equity | 1.747 | 1.663 | 1.900 | 2.250 | 2.618 | 3.139 | 2.837 | 2.955 | 2.508 | 3.753 | 3.918 | 3.531 | 3.272 | 3.239 | 4.798 |
| Long-term debt | 956 | 956 | 1.007 | 1.002 | 1.132 | 1.001 | 988 | 962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 125 | 164 | 86 | 214 | 114 | 232 | 129 | 146 | 54 | 506 | 972 | 230 | 69 | 60 | 77 |
| Total debt | 1.081 | 1.120 | 1.093 | 1.217 | 1.246 | 1.234 | 1.118 | 1.108 | 54 | 506 | 972 | 230 | 69 | 60 | 77 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|