| Revenue | DKK 122K | -13% |
| EBITDA | DKK 272K | +176% |
| Net profit | DKK 110K | +125% |
| Total assets | DKK 9,5M | -8% |
| Equity | DKK 7,4M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483 | 210 | 207 | 180 | 310 | 293 | 271 | 290 | 180 | 195 | 58 | 105 | 141 | 122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 298 | 210 | 207 | 180 | 310 | 293 | 271 | 290 | 180 | 195 | 58 | 1.105 | -359 | 272 |
| Depreciation & amort. | -91 | -91 | -67 | -59 | -53 | -46 | -56 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 206 | 119 | 141 | 120 | 258 | 248 | 215 | 290 | 180 | 195 | 58 | 1.105 | -359 | 272 |
| Net financials | -182 | 38 | -150 | -114 | 218 | 598 | 1.480 | -160 | -166 | -165 | 711 | -167 | -212 | -131 |
| Profit before tax | 25 | 157 | -9 | 6 | 476 | 846 | 1.696 | 4.394 | 238 | 30 | 768 | 937 | -571 | 141 |
| Tax | -0 | -151 | -0 | 77 | 65 | 138 | 299 | 1.248 | -324 | 0 | 170 | 208 | -126 | 31 |
| Net profit | 152 | 308 | -9 | -70 | 411 | 708 | 1.397 | 3.146 | 562 | 30 | 599 | 729 | -446 | 110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.222 | 8.941 | 10.198 | 10.347 | 9.298 | 9.308 | 9.328 | 13.514 | 13.451 | 13.405 | 11.496 | 11.406 | 10.433 | 9.547 |
| Equity | -97 | 211 | 202 | 131 | 542 | 1.250 | 2.647 | 5.793 | 6.354 | 6.385 | 6.983 | 7.712 | 7.267 | 7.377 |
| Long-term debt | 5.683 | 5.662 | 6.713 | 6.009 | 5.861 | 5.089 | 3.408 | 3.247 | 3.086 | 2.761 | 2.057 | 1.985 | 1.905 | 916 |
| Short-term debt | 3.637 | 3.069 | 3.284 | 4.183 | 2.885 | 2.969 | 3.273 | 3.255 | 3.116 | 3.402 | 1.698 | 744 | 421 | 383 |
| Total debt | 9.320 | 8.730 | 9.997 | 10.192 | 8.746 | 8.058 | 6.681 | 6.502 | 6.201 | 6.163 | 3.756 | 2.728 | 2.327 | 1.300 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|