| Revenue | DKK 1,5M | +11% |
| EBITDA | DKK 1,5M | +11% |
| Net profit | DKK -586K | -107% |
| Total assets | DKK 44,4M | -9% |
| Equity | DKK 41,9M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.425 | 1.312 | 1.158 | 1.186 | 1.274 | 1.368 | 1.470 | 1.280 | 1.229 | 1.057 | 1.731 | 1.125 | 1.346 | 1.490 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.070 | 978 | 1.404 | 549 | 670 | 1.347 | 1.470 | 1.280 | 1.029 | 1.057 | 1.731 | 1.125 | 1.346 | 1.490 |
| Depreciation & amort. | 601 | -0 | -0 | -0 | -604 | -604 | -626 | -637 | -640 | -640 | -617 | -289 | -290 | -305 |
| EBIT | 469 | 978 | 1.404 | 549 | 66 | 743 | 844 | 643 | 389 | 417 | 1.113 | 836 | 1.055 | 1.185 |
| Net financials | 965 | 1.132 | 520 | 3.626 | 1.423 | 2.405 | 1.551 | 1.935 | 1.195 | 7.093 | 5.646 | 3.199 | 7.720 | -1.853 |
| Profit before tax | 1.434 | 2.110 | 1.924 | 4.175 | 1.490 | 3.148 | 2.395 | 2.578 | 1.584 | 7.511 | 6.759 | 4.035 | 8.775 | -668 |
| Tax | 182 | 222 | 234 | 390 | -750 | 365 | 58 | 191 | -87 | 1.014 | 85 | 470 | 685 | -82 |
| Net profit | 1.252 | 1.889 | 1.690 | 3.785 | 2.239 | 2.783 | 2.337 | 2.387 | 1.672 | 6.496 | 6.674 | 3.566 | 8.090 | -586 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.545 | 23.805 | 25.495 | 31.288 | 30.645 | 32.248 | 35.534 | 36.659 | 36.732 | 42.063 | 43.670 | 44.381 | 49.057 | 44.434 |
| Equity | 2.733 | — | 6.119 | 9.806 | 11.945 | 14.627 | 16.860 | 19.141 | 20.655 | 27.040 | 33.501 | 36.952 | 42.574 | 41.866 |
| Long-term debt | 15.175 | 30.028 | 30.028 | 32.145 | 28.673 | 27.682 | 31.475 | 30.684 | 18.255 | 17.799 | 5.348 | 5.223 | 4.471 | 222 |
| Short-term debt | 4.401 | 3.513 | 3.369 | 4.257 | 3.983 | 3.375 | 2.507 | 1.585 | 6.471 | 5.001 | 4.223 | 1.515 | 1.224 | 1.410 |
| Total debt | 19.575 | 33.541 | 33.397 | 21.483 | 18.700 | 31.057 | 33.982 | 32.269 | 24.725 | 22.800 | 9.571 | 6.739 | 5.694 | 1.633 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|