| Revenue | DKK -51K | +1064% |
| EBITDA | DKK -203K | -55% |
| Net profit | DKK 2M | +49% |
| Total assets | DKK 24,4M | -5% |
| Equity | DKK 24,4M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | 169 | 147 | 313 | 351 | 275 | 252 | 18 | -0 | -24 | 24 | 17 | -4 | -51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -190 | -124 | -130 | -126 | -125 |
| EBITDA | -13 | 169 | 147 | 313 | 351 | 275 | 252 | -700 | -0 | -214 | -100 | -113 | -131 | -203 |
| Depreciation & amort. | -78 | -107 | -119 | -119 | 119 | -119 | -119 | -29 | -29 | -29 | -29 | -29 | -39 | -8 |
| EBIT | -90 | 62 | 28 | 194 | 232 | 156 | 133 | -729 | -29 | -243 | -129 | -143 | -170 | -211 |
| Net financials | 737 | 1.352 | 2.269 | 2.598 | 2.915 | 2.013 | 2.242 | 1.376 | 1.880 | 2.864 | 326 | 3.368 | 2.064 | 2.359 |
| Profit before tax | 647 | 1.414 | 2.296 | 2.771 | 3.147 | 2.169 | 2.374 | 648 | 1.851 | 2.621 | 196 | 3.225 | 1.894 | 2.147 |
| Tax | 6 | -0 | -0 | -54 | 41 | 28 | 36 | 162 | 73 | 88 | -348 | 255 | 527 | 108 |
| Net profit | 641 | 1.414 | 2.296 | 2.825 | 3.106 | 2.140 | 2.338 | 485 | 1.778 | 2.532 | 544 | 2.971 | 1.367 | 2.040 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.197 | 10.923 | 12.657 | 14.898 | 16.610 | 18.269 | 20.318 | 19.298 | 20.944 | 23.366 | 23.703 | 25.664 | 25.674 | 24.383 |
| Equity | 5.453 | 6.819 | 9.066 | 11.391 | 13.697 | 15.787 | 18.073 | 18.452 | 20.122 | 22.544 | 22.975 | 24.946 | 25.313 | 24.353 |
| Long-term debt | 2.248 | 3.066 | 2.855 | 2.684 | 2.494 | 2.133 | 2.063 | 811 | 780 | 751 | 675 | 675 | 329 | 0 |
| Short-term debt | 495 | 1.038 | 736 | 823 | 419 | 350 | 183 | 35 | 41 | 70 | 52 | 43 | 32 | 30 |
| Total debt | 2.743 | 4.104 | 3.591 | 3.507 | 2.913 | 2.483 | 2.245 | 846 | 822 | 821 | 728 | 718 | 361 | 30 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|