| Revenue | DKK 6,6M | — |
| EBITDA | DKK 6,6M | +76% |
| Net profit | DKK 6,6M | +71% |
| Total assets | DKK 24,3M | +23% |
| Equity | DKK 24,3M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 639 | -1.299 | -1.019 | -518 | — | 973 | — | — | — | — | — | — | — | 6.613 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 632 | -642 | 1.010 | 510 | 903 | 963 | 1.804 | 2.634 | 2.647 | 4.265 | 6.068 | 2.994 | 3.749 | 6.613 |
| Depreciation & amort. | 325 | -325 | -325 | -325 | -325 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 307 | -967 | 685 | 185 | 578 | 963 | 1.804 | 2.634 | 2.647 | 4.265 | 6.068 | 2.994 | 3.749 | 6.613 |
| Net financials | -403 | -311 | -210 | -159 | -145 | -125 | 1.724 | 2.609 | 2.640 | 4.308 | 6.244 | 3.691 | 4.105 | 6.790 |
| Profit before tax | -96 | -655 | 475 | 26 | 433 | 838 | 1.714 | 2.597 | 2.619 | 4.292 | 6.173 | 3.296 | 3.895 | 6.628 |
| Tax | -184 | 80 | -45 | -23 | -35 | -28 | -21 | -6 | -11 | 13 | 21 | 61 | 25 | 1 |
| Net profit | 88 | -735 | 520 | 49 | 468 | 867 | 1.735 | 2.603 | 2.630 | 4.279 | 6.151 | 3.235 | 3.869 | 6.627 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.187 | 5.404 | 3.726 | 4.129 | 3.744 | 3.832 | 5.358 | 6.825 | 8.100 | 10.706 | 14.694 | 16.848 | 19.770 | 24.350 |
| Equity | -461 | 176 | 598 | 547 | 1.015 | 1.778 | 3.408 | 5.903 | 7.833 | 10.212 | 14.564 | 16.799 | 19.668 | 24.295 |
| Long-term debt | 4.135 | 3.635 | 2.267 | 1.950 | 2.195 | 1.446 | 911 | 788 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.513 | 1.593 | 861 | 1.632 | 535 | 608 | 1.039 | 134 | 267 | 494 | 131 | 49 | 102 | 55 |
| Total debt | 5.648 | 5.228 | 3.128 | 3.582 | 2.730 | 2.054 | 1.950 | 922 | 267 | 494 | 131 | 49 | 102 | 55 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|