| Revenue | DKK 537K | +70% |
| EBITDA | DKK 537K | +70% |
| Net profit | DKK -2M | -1504% |
| Total assets | DKK 15,2M | -12% |
| Equity | DKK 14,8M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 357 | 440 | 463 | 471 | 474 | 486 | 533 | 315 | 537 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 628 | 841 | 1.584 | 1.235 | 1.399 | 357 | 440 | 463 | 471 | 474 | 486 | 533 | 315 | 537 |
| Depreciation & amort. | 24 | 74 | 74 | 74 | -74 | -74 | -74 | -74 | -74 | -74 | -74 | -74 | -74 | -74 |
| EBIT | 604 | 767 | 1.510 | 1.161 | 1.325 | 283 | 366 | 389 | 397 | 400 | 412 | 459 | 241 | 463 |
| Net financials | 552 | 423 | 1.212 | 832 | 1.080 | 931 | 916 | 1.930 | 1.015 | 2.534 | 264 | 92 | -15 | -2.358 |
| Profit before tax | 590 | 730 | 1.535 | 1.174 | 1.429 | 1.214 | 1.282 | 2.319 | 1.412 | 2.933 | 676 | 552 | 226 | -1.896 |
| Tax | 30 | 61 | 84 | 79 | 100 | 81 | 111 | 126 | 140 | 149 | 130 | 143 | 80 | 148 |
| Net profit | 560 | 669 | 1.451 | 1.096 | 1.329 | 1.133 | 1.171 | 2.193 | 1.273 | 2.785 | 545 | 410 | 146 | -2.044 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.443 | 7.529 | 8.479 | 9.352 | 10.582 | 10.365 | 10.889 | 13.243 | 14.294 | 17.091 | 16.973 | 17.325 | 17.344 | 15.247 |
| Equity | 4.015 | 4.588 | 5.939 | 6.934 | 8.159 | 9.292 | 10.357 | 12.442 | 13.604 | 16.276 | 16.707 | 16.999 | 17.023 | 14.844 |
| Long-term debt | 4.048 | 2.574 | 2.178 | 2.019 | 2.092 | 204 | 168 | 313 | 438 | 610 | 43 | 0 | 0 | 0 |
| Short-term debt | 350 | 319 | 300 | 326 | 242 | 766 | 246 | 353 | 102 | 40 | 42 | 130 | 110 | 208 |
| Total debt | 4.398 | 2.893 | 2.479 | 2.345 | 2.335 | 970 | 414 | 667 | 540 | 650 | 85 | 130 | 110 | 208 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|