| Revenue | DKK 1M | +455% |
| EBITDA | DKK 1M | +465% |
| Net profit | DKK 1,7M | +4% |
| Total assets | DKK 21,9M | +6% |
| Equity | DKK 15,6M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 847 | 230 | 24 | 114 | 968 | 515 | 337 | 354 | 566 | 476 | 535 | 336 | 186 | 1.031 |
| Staff expenses | -461 | -1 | -0 | -0 | -0 | -0 | -34 | -121 | -140 | -251 | -233 | -14 | -3 | -0 |
| EBITDA | 282 | 156 | -3 | 265 | 607 | 515 | 303 | 232 | 426 | 225 | -14 | 322 | 182 | 1.031 |
| Depreciation & amort. | 7 | 7 | -41 | 98 | -36 | -37 | -37 | -46 | -47 | -8 | -8 | -8 | -0 | -0 |
| EBIT | 275 | 149 | -44 | 167 | 571 | 477 | 266 | 187 | 379 | 217 | -22 | 314 | 182 | 1.031 |
| Net financials | 268 | 65 | 38 | 541 | 232 | 35 | -7 | 337 | 353 | -849 | 3.788 | 5.184 | 1.654 | 800 |
| Profit before tax | 543 | 213 | -6 | 708 | 683 | 512 | 259 | 524 | 732 | -632 | 3.766 | 5.498 | 1.837 | 1.831 |
| Tax | 76 | 41 | 5 | 41 | 124 | 166 | 88 | 53 | 122 | 124 | 29 | 118 | 214 | 137 |
| Net profit | 467 | 172 | -12 | 667 | 559 | 346 | 171 | 471 | 610 | -756 | 3.737 | 5.380 | 1.623 | 1.695 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.834 | 1.627 | 1.442 | 2.214 | 5.466 | 5.015 | 4.491 | 5.655 | 6.269 | 7.709 | 11.365 | 15.473 | 20.624 | 21.919 |
| Equity | 1.223 | 1.298 | 1.190 | 1.758 | 3.277 | 3.312 | 3.383 | 3.754 | 4.256 | 3.465 | 7.131 | 12.481 | 13.960 | 15.604 |
| Long-term debt | 199 | 88 | 41 | 0 | 0 | 0 | 93 | 226 | 274 | 2.122 | 2.275 | 326 | 402 | 358 |
| Short-term debt | 412 | 240 | 211 | 456 | 2.189 | 1.703 | 1.014 | 1.674 | 1.738 | 2.122 | 1.959 | 2.667 | 6.263 | 5.957 |
| Total debt | 611 | 328 | 252 | 456 | 2.189 | 1.703 | 1.107 | 1.900 | 2.013 | 4.244 | 4.234 | 2.992 | 6.665 | 6.315 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|