| Revenue | DKK 1,2M | -24% |
| EBITDA | DKK 784K | +711% |
| Net profit | DKK 2,2M | -46% |
| Total assets | DKK 94,4M | +3% |
| Equity | DKK 62M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 895 | 900 | 894 | 609 | 1.021 | 224 | 1.105 | 526 | 6.347 | 1.558 | 297 | 1.382 | 1.646 | 1.249 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -1.697 | -2.699 | -1.584 | -2.965 | -2.030 | -2.233 | -1.956 | -1.124 |
| EBITDA | 630 | 219 | 894 | 609 | 1.021 | 224 | -591 | -2.173 | 4.763 | 580 | -1.156 | 1.622 | -128 | 784 |
| Depreciation & amort. | 446 | -330 | -553 | -542 | -542 | -518 | -574 | -464 | -933 | -0 | -0 | -144 | -110 | -0 |
| EBIT | 184 | -111 | 341 | 66 | 479 | -294 | -1.166 | -2.636 | 3.830 | 580 | -1.156 | 1.478 | -238 | 784 |
| Net financials | 1.237 | 2.206 | 4.756 | 9.569 | 5.838 | 6.714 | 1.646 | 5.685 | 11.244 | 3.928 | -538 | 2.780 | 5.196 | 1.882 |
| Profit before tax | 1.421 | 2.095 | 5.097 | 9.636 | 6.316 | 6.420 | 481 | 3.049 | 15.074 | 4.507 | -1.694 | 4.258 | 4.958 | 2.666 |
| Tax | 307 | 438 | 445 | -80 | 210 | 603 | -483 | -516 | 1.617 | 991 | -842 | 386 | 859 | 438 |
| Net profit | 1.114 | 1.657 | 4.652 | 9.716 | 6.107 | 5.816 | 964 | 3.565 | 13.457 | 3.517 | -852 | 3.872 | 4.099 | 2.229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.418 | 26.872 | 38.071 | 49.622 | 43.061 | 45.316 | 43.511 | 57.133 | 85.218 | 91.736 | 110.017 | 114.607 | 91.696 | 94.404 |
| Equity | 22.079 | 23.336 | 27.787 | 36.303 | 39.410 | 41.926 | 38.990 | 39.855 | 49.312 | 56.830 | 53.978 | 56.400 | 60.009 | 61.988 |
| Long-term debt | 1.161 | 1.097 | 5.873 | 1.497 | 1.446 | 381 | 470 | 449 | 13.455 | 13.395 | 22.152 | 29.333 | 21.750 | 21.038 |
| Short-term debt | 178 | 2.439 | 4.410 | 11.822 | 2.205 | 3.009 | 4.051 | 16.829 | 22.450 | 19.746 | 32.641 | 27.624 | 8.588 | 9.916 |
| Total debt | 1.339 | 3.536 | 10.284 | 13.319 | 3.651 | 3.390 | 4.521 | 17.278 | 35.906 | 33.141 | 54.793 | 56.957 | 30.338 | 30.954 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|