| Revenue | DKK 5,9M | +9% |
| EBITDA | DKK 3,7M | +13% |
| Net profit | DKK 4,4M | -7% |
| Total assets | DKK 49,7M | +8% |
| Equity | DKK 39,5M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.503 | 2.658 | 958 | 288 | 66 | 3.001 | 3.562 | 4.085 | 4.040 | 5.417 | 5.880 | 5.566 | 5.413 | 5.926 |
| Staff expenses | -0 | -0 | -0 | -0 | -809 | -1.440 | -2.768 | -2.074 | -1.706 | -1.699 | -1.618 | -1.978 | -2.127 | -2.225 |
| EBITDA | 1.658 | 2.654 | 942 | -1.479 | -765 | 1.561 | 794 | 2.011 | 2.334 | 3.717 | 4.262 | 3.539 | 3.286 | 3.701 |
| Depreciation & amort. | -25 | -0 | -0 | -0 | -0 | -0 | -133 | -341 | -225 | -571 | -341 | -416 | -476 | -194 |
| EBIT | 1.633 | 2.654 | 942 | -1.479 | -765 | 1.561 | 661 | 1.670 | 2.108 | 3.147 | 3.921 | 3.123 | 2.810 | 3.507 |
| Net financials | 133 | 257 | 486 | 484 | 978 | -265 | 830 | 270 | 554 | 3.052 | 317 | 789 | 3.275 | 1.956 |
| Profit before tax | 1.766 | 2.911 | 1.428 | -995 | 212 | 1.297 | 1.491 | 1.940 | 2.662 | 6.198 | 4.238 | 3.911 | 6.085 | 5.464 |
| Tax | 20 | 63 | 115 | 110 | 32 | 364 | 491 | 437 | 564 | 1.398 | 933 | 862 | 1.283 | 1.019 |
| Net profit | 1.746 | 2.848 | 1.313 | -1.105 | 180 | 932 | 1.000 | 1.503 | 2.099 | 4.800 | 3.305 | 3.049 | 4.802 | 4.445 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.328 | 14.098 | 15.291 | 13.825 | 14.916 | 16.715 | 18.648 | 24.801 | 28.485 | 34.557 | 38.688 | 42.228 | 46.176 | 49.692 |
| Equity | 10.454 | 13.104 | 14.335 | 13.032 | 13.162 | 13.657 | 14.657 | 16.740 | 18.785 | 23.530 | 27.507 | 30.400 | 35.143 | 39.527 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.940 | 5.099 | 5.593 | 6.112 | 6.120 | 3.121 | 3.127 |
| Short-term debt | 875 | 994 | 956 | 793 | 1.120 | 2.424 | 3.358 | 4.828 | 3.880 | 4.004 | 4.124 | 4.212 | 6.300 | 5.437 |
| Total debt | 875 | 994 | 956 | 793 | 1.120 | 2.424 | 3.358 | 7.769 | 8.979 | 9.597 | 10.236 | 10.331 | 9.421 | 8.565 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|