| Revenue | DKK 15K | +58% |
| EBITDA | DKK 15K | +58% |
| Net profit | DKK 3,1M | -33% |
| Total assets | DKK 35,4M | +9% |
| Equity | DKK 34,8M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 | 150 | 73 | 17 | 42 | 65 | 722 | -92 | 15 | 26 | 27 | 27 | 9 | 15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -188 | -44 | 73 | 17 | 42 | 65 | 722 | -119 | 15 | 26 | 27 | 27 | 9 | 15 |
| Depreciation & amort. | -0 | -0 | -53 | -53 | -53 | -48 | -101 | -50 | -15 | -15 | -15 | -15 | -15 | -15 |
| EBIT | -188 | -44 | 20 | -36 | -11 | 17 | 622 | -169 | 0 | 11 | 12 | 12 | -5 | -0 |
| Net financials | 70 | -312 | 182 | -207 | 1.093 | 1.623 | 560 | 1.841 | 2.176 | 3.395 | 4.785 | 5.439 | 4.493 | 3.085 |
| Profit before tax | -119 | -357 | 156 | -291 | 1.032 | 1.640 | 1.182 | 1.671 | 2.176 | 3.407 | 4.797 | 5.451 | 4.488 | 3.085 |
| Tax | 13 | 13 | 24 | 7 | 12 | 7 | 59 | -0 | -0 | -0 | -7 | -8 | -102 | 0 |
| Net profit | -131 | -370 | 132 | -298 | 1.020 | 1.632 | 1.123 | 1.671 | 2.176 | 3.407 | 4.805 | 5.459 | 4.590 | 3.085 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.928 | 10.772 | 10.246 | 9.598 | 10.625 | 12.307 | 12.065 | 13.124 | 15.122 | 18.375 | 23.028 | 28.032 | 32.464 | 35.383 |
| Equity | — | 7.500 | 7.598 | 7.023 | 8.058 | 9.711 | 10.734 | 12.298 | 14.363 | 17.657 | 22.347 | 27.389 | 31.856 | 34.815 |
| Long-term debt | 4.819 | 4.545 | 2.248 | 2.224 | 2.198 | 2.173 | 1.205 | 699 | 672 | 632 | 595 | 558 | 521 | 478 |
| Short-term debt | 216 | 283 | 320 | 352 | 369 | 423 | 126 | 127 | 87 | 86 | 85 | 85 | 87 | 90 |
| Total debt | 5.035 | 4.828 | 2.568 | 2.575 | 2.567 | 2.596 | 1.331 | 826 | 759 | 718 | 681 | 643 | 608 | 569 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|