| Revenue | — | — |
| EBITDA | DKK 1,4M | +30% |
| Net profit | DKK 1,3M | +31% |
| Total assets | DKK 9,3M | +19% |
| Equity | DKK 6,3M | +23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -127 | -1.603 | 386 | 484 | 1.115 | 395 | 90 | 211 | 495 | 1.166 | 1.095 | 1.044 | 1.064 | 1.380 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -127 | -1.603 | 386 | 484 | 1.115 | 395 | 90 | 211 | 495 | 1.166 | 1.095 | 1.044 | 1.064 | 1.380 |
| Net financials | -265 | -1.700 | 371 | 420 | 1.037 | 342 | 54 | 184 | 499 | 1.157 | 1.072 | 998 | 1.007 | 1.314 |
| Profit before tax | -277 | -1.728 | 298 | 392 | 1.005 | 337 | 39 | 171 | 483 | 1.144 | 1.061 | 987 | 995 | 1.300 |
| Tax | -41 | -36 | 3 | -59 | -29 | -13 | 21 | -12 | 17 | -31 | -10 | -12 | -16 | -19 |
| Net profit | -237 | -1.692 | 295 | 451 | 1.034 | 350 | 18 | 183 | 466 | 1.175 | 1.071 | 998 | 1.011 | 1.319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.008 | 978 | 1.417 | 1.978 | 3.297 | 2.030 | 1.863 | 2.022 | 2.686 | 3.847 | 4.997 | 6.480 | 7.845 | 9.341 |
| Equity | 427 | -1.264 | -969 | -518 | 515 | 762 | 675 | 857 | 1.213 | 2.387 | 3.344 | 4.225 | 5.113 | 6.306 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 117 | 219 | 234 | 168 | 296 |
| Short-term debt | 3.581 | 2.242 | 2.386 | 2.496 | 2.782 | 1.268 | 1.188 | 1.165 | 1.467 | 1.342 | 1.434 | 2.021 | 2.564 | 2.739 |
| Total debt | 3.581 | 2.242 | 2.386 | 2.496 | 2.782 | 1.268 | 1.188 | 1.165 | 1.473 | 1.460 | 1.653 | 2.256 | 2.732 | 3.035 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|