| Revenue | DKK 1,2M | +12% |
| EBITDA | DKK 268K | -56% |
| Net profit | DKK 278K | +14% |
| Total assets | DKK 5,2M | +3% |
| Equity | DKK 4,2M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 951 | 357 | 393 | 539 | 460 | 564 | 709 | 755 | 710 | 501 | 1.062 | 1.191 | 1.078 | 1.204 |
| Staff expenses | -107 | -0 | -0 | -0 | -11 | -43 | -18 | -177 | -286 | -196 | -167 | -138 | -461 | -936 |
| EBITDA | 845 | 367 | 393 | 1.007 | 449 | 521 | 691 | 578 | 424 | 305 | 895 | 1.054 | 617 | 268 |
| Depreciation & amort. | 69 | -86 | -98 | -67 | -129 | -169 | -193 | -200 | -237 | -55 | -766 | -117 | -254 | -129 |
| EBIT | 775 | 280 | 295 | 940 | 320 | 352 | 498 | 377 | 187 | 250 | 128 | 937 | 363 | 140 |
| Net financials | -1.079 | -294 | -165 | -179 | -153 | -152 | -63 | -82 | 42 | 37 | -100 | -31 | -7 | 223 |
| Profit before tax | -304 | -14 | 130 | 761 | 167 | 200 | 435 | 296 | 229 | 286 | 28 | 905 | 356 | 362 |
| Tax | -313 | -0 | 50 | 87 | 53 | 66 | 119 | 94 | 99 | 73 | 167 | 201 | 32 | 93 |
| Net profit | 2.402 | -14 | 80 | 673 | 114 | 133 | 316 | 202 | 130 | 214 | -139 | 733 | 244 | 278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.404 | 8.420 | 8.230 | 7.167 | 7.238 | 7.238 | 7.304 | 7.126 | 5.973 | 5.923 | 4.750 | 5.140 | 5.109 | 5.243 |
| Equity | 1.224 | 1.210 | 1.258 | 1.931 | 2.045 | 2.179 | 2.494 | 2.696 | 2.827 | 3.040 | 2.901 | 3.634 | 3.877 | 4.155 |
| Long-term debt | 6.413 | 5.258 | 5.312 | 4.069 | 4.135 | 4.189 | 4.134 | 3.950 | 2.595 | 2.441 | 1.396 | 910 | 717 | 701 |
| Short-term debt | 1.767 | 1.951 | 1.660 | 1.166 | 1.058 | 870 | 676 | 479 | 551 | 442 | 453 | 596 | 489 | 365 |
| Total debt | 8.180 | 7.209 | 6.973 | 5.236 | 5.193 | 5.059 | 4.810 | 4.429 | 3.146 | 2.883 | 1.849 | 1.506 | 1.206 | 1.066 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|