| Revenue | DKK -74K | +29% |
| EBITDA | DKK -74K | -29% |
| Net profit | DKK 9,6M | -17% |
| Total assets | DKK 106,4M | +0% |
| Equity | DKK 97,9M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | -3.766 | 450 | 795 | 959 | 1.786 | 1.281 | 1.213 | 1.673 | 2.272 | 3.075 | 4.694 | -57 | -74 |
| Staff expenses | -738 | -731 | -714 | -245 | -392 | -335 | -580 | -720 | -619 | -464 | -510 | -522 | -0 | -0 |
| EBITDA | 17.107 | 2.772 | 2.608 | 5.763 | 6.529 | 6.047 | 4.528 | 4.626 | 12.537 | 14.753 | 20.051 | 4.989 | -57 | -74 |
| Depreciation & amort. | 272 | -361 | -423 | -423 | -150 | 7 | -282 | -385 | -320 | -505 | -406 | -449 | -0 | -0 |
| EBIT | 16.835 | 2.411 | 2.185 | 5.340 | 6.379 | 6.040 | 4.245 | 4.240 | 12.217 | 14.248 | 19.646 | 4.541 | -57 | -74 |
| Net financials | -220 | 5.831 | 3.551 | 5.397 | -26 | -134 | -447 | -110 | -69 | -689 | -1.440 | -2.873 | 11.580 | 9.545 |
| Profit before tax | 16.615 | 8.241 | 2.864 | 5.287 | 6.353 | 5.906 | 3.798 | 4.130 | 12.148 | 13.559 | 18.206 | 1.668 | 11.523 | 9.471 |
| Tax | 3.769 | -11 | 517 | 1.525 | 1.401 | 1.152 | 853 | 899 | 2.483 | 3.015 | 4.033 | 763 | -20 | -116 |
| Net profit | 12.846 | 8.252 | 2.347 | 3.762 | 4.952 | 4.753 | 2.945 | 3.231 | 9.665 | 10.544 | 14.173 | 905 | 11.543 | 9.587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.403 | 69.507 | 72.758 | 80.858 | 81.658 | 86.034 | 88.431 | 101.272 | 136.266 | 166.337 | 192.905 | 199.782 | 105.976 | 106.447 |
| Equity | 26.998 | 35.153 | 36.376 | 39.789 | 43.639 | 47.685 | 50.078 | 52.755 | 61.864 | 68.852 | 80.440 | 80.785 | 91.268 | 97.854 |
| Long-term debt | 5.129 | 24.828 | 24.620 | 24.635 | 25.311 | 25.070 | 26.507 | 25.999 | 56.881 | 72.889 | 90.587 | 98.841 | 0 | 0 |
| Short-term debt | 6.694 | 1.407 | 1.878 | 5.771 | 1.111 | 1.296 | 1.314 | 11.322 | 3.896 | 5.613 | 2.420 | 1.547 | 14.708 | 8.593 |
| Total debt | 11.823 | 26.235 | 26.498 | 30.406 | 26.422 | 26.366 | 27.821 | 37.321 | 60.777 | 78.502 | 93.008 | 100.389 | 14.708 | 8.593 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|