| Revenue | DKK 1,5M | +0% |
| EBITDA | DKK 505K | -67% |
| Net profit | DKK 6,8M | -11% |
| Total assets | DKK 223,3M | -1% |
| Equity | DKK 164,9M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 364 | 309 | 228 | 148 | 306 | 349 | 342 | 436 | 416 | 369 | 679 | -2.089 | 1.509 | 1.505 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 364 | 309 | 228 | 148 | 306 | 349 | 342 | 436 | 416 | 369 | 679 | -2.089 | 1.509 | 505 |
| Depreciation & amort. | 43 | -84 | -102 | -114 | -128 | -140 | -122 | -116 | -90 | -85 | -503 | -617 | -607 | -641 |
| EBIT | 321 | 225 | 125 | 34 | 178 | 209 | 221 | 321 | 326 | 284 | 176 | -2.706 | 902 | -137 |
| Net financials | 2.589 | 4.110 | 4.417 | 4.007 | -555 | 4.910 | 4.973 | 6.149 | 5.212 | 18.843 | 12.140 | 88.674 | 11.510 | 10.525 |
| Profit before tax | 2.910 | 4.335 | 4.543 | 4.042 | -377 | 5.119 | 5.194 | 6.470 | 5.538 | 19.127 | 11.482 | 84.232 | 9.683 | 7.410 |
| Tax | -20 | 266 | 554 | 449 | -163 | 487 | 100 | -79 | -397 | 1.731 | 210 | -246 | 2.037 | 598 |
| Net profit | 2.930 | 4.069 | 3.989 | 3.593 | -214 | 4.632 | 5.094 | 6.549 | 5.935 | 17.396 | 11.272 | 84.478 | 7.646 | 6.812 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.982 | 19.435 | 22.543 | 25.579 | 23.290 | 35.293 | 43.746 | 52.917 | 55.248 | 78.169 | 119.039 | 174.393 | 225.225 | 223.286 |
| Equity | 10.370 | 13.439 | 16.428 | 19.021 | 18.706 | 23.338 | 28.329 | 33.877 | 38.812 | 55.208 | 66.367 | 150.730 | 158.258 | 164.948 |
| Long-term debt | 1.633 | 1.482 | 1.337 | 1.186 | 1.033 | 6.766 | 6.563 | 6.342 | 410 | 253 | 8.424 | 8.158 | 8.007 | 7.798 |
| Short-term debt | 1.880 | 4.386 | 4.632 | 5.215 | 3.433 | 4.996 | 8.648 | 12.479 | 15.789 | 22.456 | 44.008 | 15.279 | 58.762 | 50.397 |
| Total debt | 3.513 | 5.868 | 5.969 | 6.401 | 4.467 | 11.762 | 15.211 | 18.821 | 16.199 | 22.709 | 52.432 | 23.437 | 66.769 | 58.195 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|