| Revenue | DKK 463K | -4% |
| EBITDA | DKK 221K | +148% |
| Net profit | DKK 545K | +141% |
| Total assets | DKK 17,1M | +1% |
| Equity | DKK 3,7M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -14 | 31 | -4 | 42 | 43 | 50 | 141 | 431 | 490 | 501 | 520 | 484 | 463 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | 608 | 19 | -50 | 42 | 43 | 50 | 149 | -345 | 495 | 658 | 579 | -455 | 221 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -12 | -12 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | 608 | 19 | -50 | 29 | 31 | 38 | 149 | -345 | 495 | 658 | 579 | -455 | 221 |
| Net financials | 11 | 0 | 1.123 | 644 | 1.072 | 906 | 965 | 871 | -136 | 939 | 2.267 | 1.480 | -912 | 294 |
| Profit before tax | -15 | 608 | 1.142 | 594 | 1.101 | 937 | 1.003 | 1.020 | -481 | 1.434 | 2.925 | 2.059 | -1.368 | 514 |
| Tax | -13 | -0 | -9 | -30 | 3 | 6 | 11 | -16 | -108 | 61 | 95 | 139 | -44 | -31 |
| Net profit | -2 | 608 | 1.151 | 624 | 1.098 | 931 | 992 | 1.036 | -373 | 1.373 | 2.829 | 1.921 | -1.323 | 545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.103 | 1.749 | 6.493 | 4.319 | 5.125 | 5.590 | 5.541 | 14.656 | 15.707 | 17.788 | 20.683 | 20.101 | 16.964 | 17.119 |
| Equity | 168 | 776 | 1.927 | 2.452 | 3.450 | 4.382 | 4.374 | 5.377 | 4.896 | 5.269 | 7.098 | 7.519 | 4.196 | 3.741 |
| Long-term debt | 0 | 0 | 2.471 | 798 | 760 | 720 | 679 | 7.551 | 7.196 | 10.797 | 10.031 | 9.600 | 8.718 | 7.721 |
| Short-term debt | 936 | 973 | 2.095 | 1.069 | 915 | 489 | 488 | 1.727 | 3.615 | 1.722 | 3.554 | 2.982 | 4.050 | 5.657 |
| Total debt | 936 | 973 | 4.566 | 1.867 | 1.675 | 1.208 | 1.167 | 9.279 | 10.811 | 12.519 | 13.585 | 12.582 | 12.768 | 13.378 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|