| Revenue | DKK 198K | -20% |
| EBITDA | DKK 58K | -46% |
| Net profit | DKK 1,9M | -74% |
| Total assets | DKK 73,7M | +3% |
| Equity | DKK 73,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 308 | 587 | 942 | 1.344 | 1.457 | 1.634 | 1.368 | 831 | 794 | 941 | 973 | 504 | 247 | 198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -140 | -140 | -100 | -140 | -140 | -140 |
| EBITDA | 308 | 587 | 942 | 1.344 | 1.457 | 1.634 | 1.368 | 831 | 654 | 801 | 873 | 364 | 107 | 58 |
| Depreciation & amort. | -195 | -431 | -711 | -1.057 | -1.186 | -1.226 | -878 | -636 | -590 | -689 | -733 | -338 | -155 | -106 |
| EBIT | 113 | 156 | 231 | 287 | 270 | 408 | 490 | 195 | 64 | 111 | 140 | 26 | -48 | -48 |
| Net financials | 1.824 | 2.934 | 2.970 | 3.486 | 4.312 | 4.181 | 2.754 | 4.762 | 5.763 | 8.916 | 1.396 | 8.695 | 7.962 | 1.919 |
| Profit before tax | 1.937 | 3.090 | 3.201 | 3.773 | 4.583 | 4.589 | 3.244 | 4.957 | 5.827 | 9.027 | 1.536 | 8.721 | 7.914 | 1.872 |
| Tax | 30 | 236 | 220 | 229 | 309 | 232 | 5 | 307 | 635 | 785 | -715 | 569 | 691 | 9 |
| Net profit | 1.908 | 2.854 | 2.981 | 3.544 | 4.274 | 4.357 | 3.239 | 4.651 | 5.191 | 8.242 | 2.251 | 8.153 | 7.224 | 1.862 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.311 | 19.622 | 21.898 | 25.439 | 29.670 | 34.021 | 36.863 | 41.639 | 47.350 | 56.195 | 56.666 | 64.662 | 71.851 | 73.661 |
| Equity | 13.493 | 18.388 | 21.274 | 24.719 | 28.942 | 33.247 | 36.431 | 41.017 | 46.140 | 54.348 | 56.544 | 64.636 | 71.808 | 73.607 |
| Long-term debt | 179 | 18 | 15 | 6 | 14 | 21 | 18 | 7 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 538 | 1.125 | 409 | 361 | 445 | 469 | 141 | 427 | 1.094 | 1.774 | 122 | 26 | 44 | 54 |
| Total debt | 716 | 1.143 | 424 | 367 | 459 | 490 | 158 | 434 | 1.094 | 1.774 | 122 | 26 | 44 | 54 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|