| Revenue | DKK 629K | +110% |
| EBITDA | DKK 537K | +120% |
| Net profit | DKK 402K | +118% |
| Total assets | DKK 16,2M | +1% |
| Equity | DKK 10,8M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 335 | 167 | 381 | 356 | 319 | 523 | 476 | 479 | 514 | 514 | 539 | 495 | 285 | 300 | 629 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -201 | -154 | -270 |
| EBITDA | 335 | -135 | 381 | 356 | 319 | 523 | 476 | 606 | 499 | 608 | 552 | 631 | 520 | -2.743 | 537 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -68 | -68 | -68 | -68 | -68 | -68 | -68 | -68 | -106 | -29 | -29 |
| EBIT | 335 | -135 | 381 | 356 | 251 | 455 | 408 | 538 | 432 | 540 | 484 | 563 | 414 | -2.772 | 508 |
| Net financials | 788 | -424 | -197 | 69 | 31 | -146 | -255 | 644 | 34 | 365 | 428 | 1.363 | 2.202 | 150 | 96 |
| Profit before tax | 1.123 | -560 | 184 | 426 | 282 | 309 | 153 | 1.182 | 466 | 904 | 912 | 1.926 | 2.616 | -2.622 | 603 |
| Tax | 50 | 99 | 61 | 35 | 35 | 51 | 57 | 87 | 66 | 89 | 78 | 85 | 135 | -404 | 201 |
| Net profit | 1.073 | -659 | 123 | 391 | 247 | 258 | 97 | 1.095 | 400 | 815 | 834 | 1.841 | 2.481 | -2.218 | 402 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.452 | 8.441 | 8.357 | 8.673 | 10.810 | 10.825 | 10.529 | 11.329 | 11.387 | 11.975 | 14.404 | 16.145 | 18.049 | 16.078 | 16.246 |
| Equity | 4.835 | 4.138 | 4.328 | 4.619 | 4.765 | 4.924 | 4.921 | 5.916 | 6.208 | 6.913 | 7.634 | 9.360 | 11.724 | 10.494 | 10.769 |
| Long-term debt | 3.682 | 3.758 | 3.758 | 3.595 | 5.249 | 5.020 | 4.787 | 4.551 | 4.311 | 4.067 | 5.592 | 5.327 | 5.071 | 4.869 | 4.631 |
| Short-term debt | 802 | 513 | 177 | 335 | 643 | 728 | 652 | 651 | 644 | 737 | 901 | 1.135 | 808 | 692 | 718 |
| Total debt | 4.616 | 4.304 | 4.029 | 3.931 | 5.891 | 5.747 | 5.439 | 5.202 | 4.955 | 4.804 | 6.493 | 6.462 | 5.878 | 5.561 | 5.350 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|