| Revenue | DKK 335K | -13% |
| EBITDA | DKK 227K | -21% |
| Net profit | DKK 4,4M | +8% |
| Total assets | DKK 28,5M | +23% |
| Equity | DKK 18,8M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49 | 202 | 157 | 67 | -128 | 49 | 128 | 655 | 265 | 240 | 15 | 222 | 386 | 335 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -289 | -249 | -236 | -241 | -268 | -139 | -84 | -108 |
| EBITDA | 49 | 202 | 157 | 67 | -128 | 49 | -161 | 406 | 30 | -1 | -254 | 83 | 288 | 227 |
| Depreciation & amort. | 48 | 48 | 48 | 48 | 82 | -148 | -97 | -58 | -59 | -68 | -227 | -70 | -70 | -55 |
| EBIT | 1 | 154 | 109 | 19 | -210 | -99 | -258 | 348 | -30 | -69 | -481 | 13 | 218 | 171 |
| Net financials | 226 | 680 | 387 | 1.618 | 1.570 | 7.089 | -148 | -2.842 | 217 | 4.795 | -1.873 | 2.909 | 3.887 | 4.364 |
| Profit before tax | 226 | 834 | 497 | 1.637 | 1.360 | 6.990 | -406 | -2.494 | 187 | 4.726 | -2.353 | 2.922 | 4.105 | 4.536 |
| Tax | -37 | 12 | -2 | -25 | -45 | -58 | -88 | 79 | -11 | -2 | -166 | 34 | -13 | 90 |
| Net profit | 263 | 821 | 499 | 1.662 | 1.405 | 7.048 | -318 | -2.573 | 198 | 4.728 | -2.187 | 2.888 | 4.117 | 4.446 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.175 | 4.626 | 4.693 | 5.399 | 7.989 | 18.223 | 16.699 | 13.117 | 13.478 | 18.035 | 18.763 | 19.470 | 23.277 | 28.523 |
| Equity | 28 | 849 | 1.246 | 2.560 | 3.395 | 9.810 | 8.792 | 7.072 | 7.553 | 12.357 | 9.669 | 12.439 | 16.206 | 18.813 |
| Long-term debt | 2.636 | 2.624 | 2.539 | 2.324 | 4.288 | 7.579 | 7.382 | 5.527 | 5.258 | 4.998 | 6.696 | 6.435 | 6.168 | 5.897 |
| Short-term debt | 1.414 | 1.041 | 784 | 383 | 218 | 803 | 524 | 497 | 546 | 509 | 2.392 | 555 | 589 | 3.557 |
| Total debt | 4.050 | 3.665 | 3.323 | 2.707 | 4.506 | 8.382 | 7.906 | 6.024 | 5.804 | 5.506 | 9.088 | 6.990 | 6.758 | 9.454 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|