| Revenue | DKK 756K | +32% |
| EBITDA | DKK 751K | +37% |
| Net profit | DKK 576K | -96% |
| Total assets | DKK 42,1M | +0% |
| Equity | DKK 40,4M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 262 | 330 | 306 | 329 | 329 | 323 | 249 | 314 | 1.345 | 1.472 | 870 | 590 | 570 | 756 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 262 | 1.408 | 1.433 | 1.200 | 251 | 220 | 92 | -384 | 380 | 864 | 870 | 590 | 550 | 751 |
| Depreciation & amort. | -17 | 17 | -17 | -17 | -17 | -17 | -21 | -21 | -41 | -68 | -87 | -89 | -87 | -128 |
| EBIT | 245 | 1.391 | 1.416 | 1.183 | 234 | 203 | 70 | -406 | 339 | 796 | 783 | 501 | 463 | 623 |
| Net financials | 501 | 1.174 | 1.480 | 1.675 | 1.142 | 1.846 | 1.620 | 994 | 2.902 | 4.860 | 639 | 2.850 | 14.817 | 79 |
| Profit before tax | 746 | 1.380 | 1.713 | 1.870 | 1.376 | 2.049 | 1.691 | 589 | 3.241 | 5.656 | 1.422 | 3.350 | 15.280 | 701 |
| Tax | 54 | 33 | 124 | 172 | 50 | 148 | 62 | -155 | 208 | 852 | -32 | 369 | 217 | 126 |
| Net profit | 692 | 1.347 | 1.589 | 1.698 | 1.326 | 1.901 | 1.628 | 743 | 3.033 | 4.804 | 1.454 | 2.981 | 15.063 | 576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.406 | 5.193 | 6.849 | 8.318 | 9.516 | 11.878 | 13.233 | 15.197 | 23.862 | 28.176 | 30.829 | 31.836 | 42.149 | 42.106 |
| Equity | 3.270 | 4.521 | 6.061 | 7.758 | 9.034 | 10.885 | 12.461 | 13.152 | 16.077 | 20.881 | 22.111 | 24.978 | 39.923 | 40.377 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.403 | 3.208 | 3.081 | 3.053 | 0 | 286 |
| Short-term debt | 1.069 | 596 | 714 | 478 | 392 | 896 | 666 | 1.943 | 4.276 | 3.985 | 5.540 | 3.710 | 2.131 | 1.443 |
| Total debt | 1.069 | 596 | 714 | 478 | 392 | 896 | 666 | 1.943 | 7.680 | 7.193 | 8.622 | 6.764 | 2.131 | 1.729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Funder Revision | Audit | 0 companies |