| Revenue | DKK -92K | +7% |
| EBITDA | DKK -92K | -7% |
| Net profit | DKK 272K | +193% |
| Total assets | DKK 12,2M | +0% |
| Equity | DKK 9,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 150 | 138 | 71 | 157 | 235 | 131 | 149 | 253 | 87 | 396 | 532 | -86 | -92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 200 | 494 | 138 | 71 | 157 | 235 | 131 | -45 | 253 | 87 | 396 | 532 | -86 | -92 |
| Depreciation & amort. | -97 | 172 | -156 | -49 | -44 | -45 | -48 | -48 | -59 | -80 | -89 | -75 | -56 | -57 |
| EBIT | 102 | 322 | -18 | 22 | 113 | 190 | 83 | -93 | 194 | 7 | 307 | 457 | -143 | -149 |
| Net financials | 795 | 128 | 193 | -85 | 660 | 284 | 111 | 698 | 988 | 598 | 372 | 124 | 193 | 437 |
| Profit before tax | 897 | 450 | 175 | -63 | 773 | 474 | 194 | 605 | 1.182 | 605 | 678 | 581 | 50 | 272 |
| Tax | 25 | 70 | 14 | -2 | 36 | 44 | 22 | 63 | 44 | 1 | 58 | -21 | -43 | -0 |
| Net profit | 872 | 380 | 162 | -61 | 736 | 429 | 172 | 542 | 1.138 | 603 | 620 | 602 | 93 | 272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.754 | 5.006 | 5.059 | 4.838 | 5.651 | 6.427 | 6.458 | 6.995 | 7.470 | 14.119 | 14.292 | 14.321 | 12.155 | 12.198 |
| Equity | 4.225 | 4.508 | 4.571 | 4.461 | 5.146 | 5.524 | 5.643 | 6.131 | 7.214 | 7.761 | 8.324 | 8.867 | 8.899 | 9.104 |
| Long-term debt | 243 | 209 | 186 | 164 | 164 | 631 | 595 | 573 | 24 | 4.669 | 4.627 | 2.388 | 2.441 | 2.444 |
| Short-term debt | 131 | 99 | 187 | 110 | 243 | 177 | 125 | 159 | 71 | 1.513 | 1.149 | 3.022 | 815 | 650 |
| Total debt | 374 | 308 | 373 | 274 | 407 | 807 | 720 | 732 | 95 | 6.182 | 5.776 | 5.410 | 3.256 | 3.094 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|