| Revenue | DKK -4,7M | -437% |
| EBITDA | DKK -4,9M | -477% |
| Net profit | DKK -4,3M | -2645% |
| Total assets | DKK 28,1M | -21% |
| Equity | DKK 12,9M | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 256 | 912 | 1.195 | 1.213 | 1.164 | 1.193 | 1.275 | 1.279 | 1.279 | 1.119 | 1.246 | 1.045 | 1.390 | -4.682 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -83 | -240 |
| EBITDA | 256 | 912 | 1.195 | 1.213 | 1.133 | 1.191 | 1.515 | 2.076 | 1.279 | 1.119 | 1.246 | 1.045 | 1.307 | -4.922 |
| Depreciation & amort. | -67 | -230 | -249 | -19 | -19 | -19 | -19 | -19 | -19 | -22 | -22 | -22 | -3 | -0 |
| EBIT | 190 | 682 | 945 | 1.194 | 1.114 | 1.172 | 1.495 | 2.057 | 1.259 | 1.097 | 1.224 | 1.023 | 1.304 | -4.922 |
| Net financials | -99 | -621 | -563 | -839 | -365 | -80 | 1.736 | 218 | -358 | -174 | -240 | -913 | -985 | -6.529 |
| Profit before tax | 91 | 61 | 382 | 355 | 749 | 1.092 | 3.231 | 2.275 | 901 | 924 | 984 | 360 | 282 | -5.477 |
| Tax | -31 | -18 | 86 | 66 | 131 | 139 | 271 | 404 | 235 | 338 | 131 | 79 | 115 | -1.215 |
| Net profit | 122 | 79 | 296 | 289 | 618 | 953 | 2.960 | 1.871 | 666 | 586 | 853 | 281 | 167 | -4.262 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.309 | 22.827 | 22.434 | 25.530 | 27.312 | 27.693 | 29.154 | 30.014 | 29.046 | 34.298 | 34.327 | 35.848 | 35.378 | 28.060 |
| Equity | 2.045 | 2.245 | 2.542 | 5.020 | 5.740 | 6.808 | 9.368 | 11.184 | 11.795 | 17.233 | 17.936 | 19.831 | 19.165 | 12.903 |
| Long-term debt | 13.494 | 18.014 | 17.360 | 17.787 | 18.616 | 17.435 | 16.225 | 14.994 | 14.224 | 13.332 | 12.020 | 10.745 | 13.074 | 12.618 |
| Short-term debt | 2.333 | 2.208 | 2.178 | 1.747 | 1.966 | 2.441 | 2.449 | 2.485 | 1.626 | 2.246 | 2.837 | 3.742 | 1.551 | 2.217 |
| Total debt | 15.827 | 20.223 | 19.538 | 19.533 | 20.582 | 19.876 | 18.674 | 17.479 | 15.850 | 15.578 | 14.857 | 14.487 | 14.625 | 14.834 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 66.7% | 2007 | |
| Individual | 10.0% | 5.0% | 2026 | |
| Individual | 10.0% | 5.0% | 2026 | |
| Individual | 10.0% | 5.0% | 2026 | |
| Individual | 10.0% | 5.0% | 2026 |
| Person | Role here | Other companies |
|---|