| Revenue | DKK 219K | +194% |
| EBITDA | DKK 219K | +579% |
| Net profit | DKK 67K | +356% |
| Total assets | DKK 4,6M | +0% |
| Equity | DKK 1,7M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 175 | 86 | 51 | 148 | 50 | — | — | 139 | 93 | 68 | 223 | 173 | 74 | 219 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -0 |
| EBITDA | -31 | 86 | 51 | 148 | 50 | 0 | 0 | 139 | 93 | 68 | 223 | 44 | -46 | 219 |
| Depreciation & amort. | -0 | -0 | -44 | -44 | -44 | -0 | -0 | -44 | -44 | -44 | -63 | -44 | -46 | -59 |
| EBIT | -31 | 86 | 8 | 104 | 7 | 0 | 0 | 96 | 49 | 24 | 160 | 1 | -92 | 160 |
| Net financials | 141 | 295 | 55 | 44 | 364 | 0 | 0 | -233 | -153 | 96 | -352 | -78 | 136 | -64 |
| Profit before tax | 110 | 381 | 63 | 148 | 370 | 0 | 0 | -138 | -104 | 121 | -192 | -77 | 44 | 96 |
| Tax | -116 | 54 | -6 | 21 | -2 | -0 | -0 | 2 | 4 | 27 | 47 | 32 | 29 | 29 |
| Net profit | 226 | 327 | 70 | 127 | 373 | 0 | 0 | -139 | -108 | 94 | -240 | -109 | 15 | 67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.933 | 6.614 | 6.108 | 5.465 | 6.106 | 5.737 | 0 | 5.040 | 5.128 | 5.404 | 4.601 | 4.205 | 4.621 | 4.622 |
| Equity | 2.430 | 2.757 | 2.730 | 2.759 | 3.031 | 3.102 | 0 | 2.866 | 2.650 | 2.633 | 2.280 | 2.057 | 1.760 | 1.706 |
| Long-term debt | 1.576 | 1.576 | 1.576 | 1.576 | 1.576 | 1.576 | 0 | 1.576 | 1.576 | 1.593 | 1.500 | 1.458 | 3.946 | 1.947 |
| Short-term debt | 927 | 2.281 | 1.802 | 1.131 | 1.498 | 1.059 | 0 | 599 | 902 | 1.178 | 821 | 689 | 878 | 969 |
| Total debt | 2.503 | 3.857 | 3.378 | 2.707 | 3.074 | 2.635 | 0 | 2.175 | 2.478 | 2.771 | 2.321 | 2.148 | 2.861 | 2.916 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|