| Revenue | DKK 292K | +7% |
| EBITDA | DKK 1,2M | +457% |
| Net profit | DKK 1,6M | +295% |
| Total assets | DKK 23,6M | +2% |
| Equity | DKK 22M | +8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -154 | 175 | 238 | 24 | 181 | 254 | 393 | 392 | 400 | 252 | 1.246 | 280 | 273 | 292 |
| Staff expenses | -0 | -0 | -290 | -317 | -347 | -298 | -297 | -419 | -453 | -515 | -651 | -598 | -613 | -452 |
| EBITDA | -154 | -213 | -292 | -294 | -166 | -544 | 97 | -27 | -53 | -264 | 594 | -317 | -340 | 1.214 |
| Depreciation & amort. | 24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -178 | -213 | -292 | -294 | -166 | -544 | 97 | -27 | -53 | -264 | 594 | -317 | -340 | 1.214 |
| Net financials | 1.494 | 2.485 | 3.981 | 2.026 | 309 | 72 | 465 | 2.480 | -555 | 1.812 | 2.172 | 729 | -1.895 | 1.783 |
| Profit before tax | 1.316 | — | 3.690 | 1.709 | 133 | 28 | 562 | 2.453 | -608 | 1.549 | 2.767 | 412 | -607 | 1.790 |
| Tax | -28 | 10 | 155 | 404 | -16 | 28 | 26 | 157 | -189 | 170 | 40 | -169 | 219 | 181 |
| Net profit | 1.344 | 2.262 | 3.535 | 1.305 | 149 | -0 | 536 | 2.296 | -420 | 1.379 | 2.726 | 581 | -827 | 1.609 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.724 | 12.653 | 16.245 | 18.527 | 18.145 | 18.461 | 18.832 | 20.516 | 20.087 | 22.086 | 23.688 | 24.229 | 23.028 | 23.594 |
| Equity | 7.737 | — | 13.360 | 14.665 | 14.714 | 14.613 | 15.097 | 17.340 | 16.866 | 18.190 | 20.860 | 21.383 | 20.498 | 22.045 |
| Long-term debt | 2.604 | 2.515 | 2.418 | 3.386 | 3.210 | 3.044 | 2.909 | 2.778 | 2.640 | 3.374 | 2.438 | 2.294 | 1.189 | 955 |
| Short-term debt | 384 | 66 | 310 | 477 | 220 | 804 | 826 | 398 | 580 | 522 | 390 | 552 | 1.342 | 291 |
| Total debt | 2.988 | 2.581 | 2.885 | 3.862 | 3.430 | 3.848 | 3.735 | 3.176 | 3.221 | 3.896 | 2.828 | 2.846 | 2.530 | 1.246 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|