| Revenue | DKK 980K | +35% |
| EBITDA | DKK 331K | +254% |
| Net profit | DKK -74K | +68% |
| Total assets | DKK 18,3M | -6% |
| Equity | DKK 8,5M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 925 | 708 | 114 | 789 | 993 | 975 | 899 | 950 | 788 | 941 | 723 | 606 | 727 | 980 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -277 | -631 | -633 | -649 |
| EBITDA | 805 | 587 | -7 | 242 | 993 | 975 | 899 | 950 | 788 | 941 | 446 | -25 | 94 | 331 |
| Depreciation & amort. | -0 | -0 | -0 | -121 | -80 | -84 | -84 | -87 | -85 | -130 | -130 | -130 | -130 | -130 |
| EBIT | 805 | 587 | -7 | 121 | 913 | 891 | 814 | 863 | 703 | 811 | 316 | -155 | -36 | 201 |
| Net financials | -43 | -453 | 355 | 364 | 1.337 | -62 | -279 | 38 | -14 | -171 | 1.388 | -215 | -254 | -296 |
| Profit before tax | 763 | 134 | 348 | 485 | 2.250 | 828 | 536 | 901 | 690 | 640 | 1.704 | -371 | -290 | -95 |
| Tax | 73 | -239 | -19 | 25 | 47 | 110 | 116 | 131 | 169 | 130 | 150 | -81 | -63 | -21 |
| Net profit | 690 | 373 | 367 | 461 | 2.203 | 719 | 420 | 770 | 520 | 510 | 1.554 | -290 | -228 | -74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.282 | 19.930 | 20.356 | 20.023 | 20.795 | 18.731 | 18.865 | 19.759 | 20.249 | 20.103 | 20.494 | 19.957 | 19.366 | 18.259 |
| Equity | — | 5.528 | 5.747 | 5.880 | 7.549 | 8.130 | 8.410 | 9.038 | 9.313 | 9.694 | 10.948 | 9.658 | 8.830 | 8.506 |
| Long-term debt | 14.206 | 17.200 | 16.169 | 11.111 | 12.928 | 11.430 | 10.039 | 14.684 | 7.124 | 6.718 | 5.993 | 5.670 | 5.425 | 5.161 |
| Short-term debt | 7.750 | 2.113 | 2.769 | 3.198 | 3.629 | 1.737 | 2.338 | 1.107 | 1.467 | 1.290 | 1.094 | 2.252 | 2.795 | 2.297 |
| Total debt | 21.956 | 19.313 | 14.609 | 14.143 | 16.557 | 13.167 | 12.377 | 15.791 | 8.592 | 8.008 | 7.087 | 7.922 | 8.220 | 7.458 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|