| Revenue | DKK 344K | +5% |
| EBITDA | DKK 189K | -2% |
| Net profit | DKK 2M | +8% |
| Total assets | DKK 31,2M | -8% |
| Equity | DKK 26,7M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 423 | 816 | 104 | 128 | 126 | 164 | 143 | 152 | 149 | 293 | 341 | 272 | 328 | 344 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 423 | 813 | 42 | 85 | 82 | 115 | 85 | 96 | 100 | 167 | -73 | 46 | 193 | 189 |
| Depreciation & amort. | -0 | -17 | -17 | -20 | -23 | -23 | -27 | -28 | -25 | -22 | -22 | -22 | -22 | -22 |
| EBIT | 423 | 796 | 25 | 65 | 59 | 91 | 57 | 68 | 75 | 146 | -95 | 24 | 171 | 168 |
| Net financials | 422 | 704 | 642 | 910 | 1.900 | 1.384 | 1.980 | 3.261 | 2.850 | 3.315 | 3.640 | 3.866 | 1.648 | 1.287 |
| Profit before tax | 420 | 786 | 668 | 976 | 1.959 | 1.475 | 2.037 | 3.330 | 2.924 | 3.460 | 3.546 | 3.890 | 1.819 | 1.455 |
| Tax | -1 | 24 | -3 | 4 | 11 | 18 | 11 | 14 | 4 | 17 | -31 | 28 | -0 | -511 |
| Net profit | 422 | 762 | 671 | 972 | 1.948 | 1.457 | 2.026 | 3.315 | 2.921 | 3.444 | 3.577 | 3.862 | 1.819 | 1.966 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.338 | 4.637 | 4.918 | 5.753 | 8.012 | 9.346 | 11.272 | 14.406 | 18.515 | 24.252 | 29.001 | 32.420 | 34.030 | 31.159 |
| Equity | 1.824 | 2.489 | 3.063 | 3.937 | 6.227 | 7.584 | 9.509 | 12.478 | 15.255 | 18.625 | 21.776 | 24.723 | 25.980 | 26.686 |
| Long-term debt | 503 | 590 | 1.726 | 1.683 | 1.645 | 1.606 | 1.565 | 1.524 | 1.523 | 1.475 | 1.426 | 1.067 | 1.046 | 1.017 |
| Short-term debt | 11 | 1.557 | 128 | 133 | 134 | 153 | 195 | 404 | 1.736 | 4.153 | 5.799 | 6.630 | 7.003 | 3.456 |
| Total debt | 514 | 2.147 | 1.854 | 1.816 | 1.779 | 1.758 | 1.760 | 1.927 | 3.259 | 5.627 | 7.225 | 7.698 | 8.050 | 4.473 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|