| Revenue | DKK -390K | -210% |
| EBITDA | DKK -518K | -245% |
| Net profit | DKK 21,1M | +247% |
| Total assets | DKK 49,1M | +48% |
| Equity | DKK 48,8M | +54% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 196 | -50 | -136 | 356 | -390 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | -40 | 26 | 18 | 773 | -38 | -24 | -204 | -14 | 196 | -50 | -136 | 356 | -518 |
| Depreciation & amort. | 73 | -93 | -93 | -95 | -79 | -20 | -20 | -20 | -68 | -41 | -62 | -62 | -40 | -0 |
| EBIT | -49 | -133 | -67 | -78 | 695 | -58 | -43 | -224 | -82 | 155 | -112 | -198 | 316 | -518 |
| Net financials | 765 | 797 | 1.348 | 496 | 2.948 | 1.706 | 1.117 | 1.751 | 5.877 | 4.998 | 6.131 | 5.787 | 6.446 | 21.824 |
| Profit before tax | 717 | 665 | 1.281 | 418 | 3.643 | 1.648 | 1.074 | 1.527 | 5.796 | 5.153 | 6.053 | 5.588 | 6.762 | 21.306 |
| Tax | 627 | 303 | 384 | 83 | 318 | 97 | -20 | -156 | 283 | 524 | -675 | 550 | 667 | 168 |
| Net profit | 89 | 361 | 898 | 335 | 3.325 | 1.551 | 1.094 | 1.682 | 5.513 | 4.628 | 6.728 | 5.038 | 6.095 | 21.139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.172 | 27.063 | 26.407 | 23.018 | 23.837 | 24.230 | 22.179 | 21.997 | 25.646 | 26.342 | 32.273 | 30.760 | 33.125 | 49.101 |
| Equity | 23.717 | 22.328 | 21.176 | 18.461 | 19.186 | 19.012 | 17.506 | 17.488 | 20.501 | 23.404 | 28.032 | 29.570 | 31.666 | 48.804 |
| Long-term debt | 351 | 209 | 217 | 217 | 948 | 513 | 216 | 475 | 4.021 | 829 | 796 | 1.113 | 1.307 | 168 |
| Short-term debt | 5.104 | 4.525 | 5.014 | 4.340 | 3.703 | 4.706 | 4.456 | 4.033 | 1.123 | 2.109 | 3.445 | 77 | 152 | 130 |
| Total debt | 5.455 | 4.735 | 5.232 | 4.557 | 4.651 | 5.219 | 4.673 | 4.508 | 5.144 | 2.938 | 4.241 | 1.190 | 1.459 | 297 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|