| Revenue | DKK 180K | -8% |
| EBITDA | DKK 15K | -72% |
| Net profit | DKK 1,1M | -17% |
| Total assets | DKK 15,5M | +6% |
| Equity | DKK 12,1M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147 | 193 | 194 | 208 | 175 | 232 | 221 | 217 | 171 | 193 | 182 | 194 | 195 | 180 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -35 | -100 | -100 | -100 | -100 | -144 | -165 |
| EBITDA | 147 | 193 | 194 | 208 | 175 | 232 | 151 | 182 | 71 | 93 | 82 | 94 | 52 | 15 |
| Depreciation & amort. | 9 | -0 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -19 | -19 |
| EBIT | 138 | 193 | 176 | 190 | 158 | 215 | 134 | 164 | 53 | 75 | 64 | 76 | 33 | -4 |
| Net financials | -140 | 3.537 | -53 | 1.013 | 751 | 976 | 361 | 673 | 2.280 | 1.790 | 825 | 1.500 | 1.464 | 1.236 |
| Profit before tax | -2 | -3.957 | 123 | 1.204 | 908 | 1.191 | 494 | 838 | 2.333 | 1.865 | 889 | 1.576 | 1.497 | 1.233 |
| Tax | 7 | 34 | 34 | 30 | 44 | 41 | 23 | 32 | 66 | 224 | -36 | -75 | 148 | 111 |
| Net profit | -9 | -3.991 | 89 | 1.173 | 864 | 1.150 | 472 | 805 | 2.268 | 1.641 | 925 | 1.651 | 1.349 | 1.121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.003 | 5.065 | 5.216 | 6.266 | 7.044 | 8.094 | 8.415 | 9.042 | 11.122 | 12.636 | 11.285 | 12.836 | 14.655 | 15.491 |
| Equity | 5.016 | 1.025 | 1.114 | 2.238 | 3.052 | 4.150 | 4.494 | 5.320 | 7.533 | 9.097 | 8.135 | 9.727 | 11.016 | 12.070 |
| Long-term debt | 3.888 | 3.888 | 3.883 | 3.889 | 3.841 | 3.788 | 3.616 | 3.433 | 3.240 | 3.058 | 2.910 | 2.795 | 2.649 | 2.489 |
| Short-term debt | 98 | 152 | 219 | 139 | 151 | 156 | 305 | 288 | 349 | 481 | 239 | 314 | 991 | 932 |
| Total debt | 3.986 | 4.040 | 4.102 | 4.028 | 3.991 | 3.944 | 3.921 | 3.721 | 3.589 | 3.539 | 3.149 | 3.108 | 3.639 | 3.421 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|