| Revenue | DKK 47K | +103% |
| EBITDA | DKK 47K | +103% |
| Net profit | DKK 2M | +5265% |
| Total assets | DKK 7,3M | +38% |
| Equity | DKK 7,1M | +40% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 50 | 78 | — | 117 | 131 | 58 | 110 | 89 | 140 | 103 | 64 | 23 | 47 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 50 | 78 | 108 | 117 | 131 | 58 | 110 | 89 | 140 | 103 | 64 | 23 | 47 |
| Depreciation & amort. | 73 | 94 | 101 | -101 | -101 | -101 | -27 | -44 | -45 | -45 | -45 | -47 | -48 | -49 |
| EBIT | -81 | -44 | -23 | 7 | 16 | 30 | 30 | 66 | 45 | 95 | 58 | 17 | -25 | -2 |
| Net financials | 246 | 84 | 362 | 674 | 681 | 669 | 674 | 315 | 129 | 632 | 847 | 579 | 82 | 2.043 |
| Profit before tax | 165 | 40 | 338 | 681 | 697 | 699 | 705 | 381 | 174 | 727 | 905 | 604 | 57 | 2.041 |
| Tax | -62 | -54 | 1 | -44 | -4 | 44 | 3 | 12 | 7 | 16 | 6 | 22 | 19 | 9 |
| Net profit | 227 | 95 | 337 | 725 | 701 | 655 | 701 | 369 | 167 | 710 | 899 | 582 | 38 | 2.032 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.562 | 3.578 | 3.655 | 4.311 | 3.776 | 3.690 | 4.248 | 4.370 | 3.450 | 4.004 | 4.902 | 5.274 | 5.268 | 7.273 |
| Equity | 1.015 | 1.013 | 1.253 | 1.880 | 2.480 | 3.031 | 3.627 | 3.888 | 2.945 | 3.542 | 4.440 | 5.022 | 5.060 | 7.092 |
| Long-term debt | 0 | 722 | 667 | 611 | 554 | 496 | 437 | 379 | 321 | 369 | 369 | 149 | 89 | 27 |
| Short-term debt | 548 | 1.843 | 1.735 | 1.820 | 743 | 163 | 184 | 103 | 184 | 93 | 93 | 92 | 97 | 122 |
| Total debt | 548 | 2.565 | 2.402 | 2.431 | 1.296 | 659 | 621 | 482 | 505 | 462 | 462 | 241 | 186 | 149 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|