| Revenue | DKK 2,9M | -2% |
| EBITDA | DKK 13,8M | +546% |
| Net profit | DKK 16,8M | +129% |
| Total assets | DKK 166M | +0% |
| Equity | DKK 126M | +12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 921 | 716 | 1.767 | 4.351 | 3.034 | 5.969 | 3.976 | 3.757 | 2.714 | 3.350 | 4.191 | 8.990 | 2.923 | 2.870 |
| Staff expenses | -535 | -357 | -424 | -489 | -596 | -592 | -731 | -547 | -882 | -528 | -492 | -793 | -793 | -1.033 |
| EBITDA | 576 | 359 | 1.343 | 3.862 | 2.437 | 5.377 | 3.245 | 3.210 | 1.831 | 2.822 | 3.699 | 8.198 | 2.130 | 13.757 |
| Depreciation & amort. | -95 | -288 | -519 | -526 | -456 | -756 | -710 | -608 | -608 | -664 | -673 | -690 | -689 | -487 |
| EBIT | 481 | 71 | 824 | 3.336 | 1.981 | 4.621 | 2.534 | 2.603 | 1.223 | 2.158 | 3.026 | 7.508 | 1.441 | 13.269 |
| Net financials | 2.158 | 1.395 | 3.683 | 3.501 | -785 | 1.908 | 8.479 | 4.180 | 5.673 | 5.253 | 9.052 | 6.856 | 7.033 | 7.962 |
| Profit before tax | 2.640 | 1.466 | 4.507 | 6.837 | 1.196 | 6.528 | 11.013 | 6.783 | 6.896 | 7.411 | 12.077 | 14.364 | 8.474 | 21.231 |
| Tax | 139 | 65 | 614 | 736 | 193 | 1.172 | 1.666 | 1.031 | 962 | 1.115 | 1.335 | 2.288 | 1.125 | 4.425 |
| Net profit | 2.500 | 1.400 | 3.893 | 6.100 | 1.004 | 5.357 | 9.348 | 5.752 | 5.935 | 6.296 | 10.743 | 12.076 | 7.349 | 16.806 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.697 | 41.798 | 51.323 | 56.508 | 83.264 | 97.357 | 114.589 | 129.469 | 141.609 | 140.741 | 152.337 | 157.608 | 165.193 | 166.005 |
| Equity | 25.660 | 30.057 | 34.792 | 38.131 | 47.850 | 58.064 | 70.019 | 80.469 | 84.338 | 88.829 | 98.936 | 106.275 | 112.775 | 125.951 |
| Long-term debt | 2.608 | 2.324 | 11.603 | 10.484 | 28.779 | 25.203 | 26.177 | 23.786 | 29.357 | 24.626 | 25.589 | 28.417 | 25.269 | 23.503 |
| Short-term debt | 475 | 8.182 | 3.079 | 6.335 | 3.644 | 9.945 | 12.856 | 19.482 | 22.087 | 21.359 | 21.997 | 18.242 | 22.381 | 9.142 |
| Total debt | 4.454 | 10.506 | 14.682 | 16.819 | 32.423 | 35.148 | 39.033 | 43.267 | 51.444 | 45.985 | 47.586 | 46.659 | 47.650 | 32.645 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|