| Revenue | DKK -83K | -119% |
| EBITDA | DKK -169K | -147% |
| Net profit | DKK 1,4M | -31% |
| Total assets | DKK 20,2M | +6% |
| Equity | DKK 18,5M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 617 | 1.033 | 911 | 1.063 | 400 | 264 | 365 | 67 | 388 | 340 | 197 | 472 | 446 | -83 |
| Staff expenses | -88 | -130 | -145 | -143 | -82 | -80 | -89 | -80 | -76 | -74 | -80 | -90 | -88 | -86 |
| EBITDA | 529 | 902 | 766 | 920 | 317 | 184 | 277 | -13 | 312 | 266 | 117 | 381 | 358 | -169 |
| Depreciation & amort. | -75 | -85 | -65 | -55 | -53 | -43 | -46 | -33 | -33 | -33 | -26 | -26 | -26 | -26 |
| EBIT | 454 | 817 | 701 | 865 | 264 | 141 | 231 | -46 | 279 | 234 | 92 | 355 | 332 | -195 |
| Net financials | -37 | 35 | 38 | -215 | 664 | 1.237 | 1.172 | 955 | 1.583 | 2.386 | 2.053 | 1.480 | 1.921 | 1.675 |
| Profit before tax | 417 | 852 | 739 | 772 | 928 | 1.378 | 1.403 | 909 | 1.862 | 2.620 | 2.145 | 1.835 | 2.253 | 1.480 |
| Tax | 95 | 211 | 218 | 232 | 26 | 56 | 62 | 8 | 81 | 70 | 57 | 142 | 166 | 36 |
| Net profit | 322 | 642 | 520 | 540 | 902 | 1.322 | 1.341 | 901 | 1.780 | 2.550 | 2.088 | 1.693 | 2.087 | 1.444 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.715 | 4.585 | 5.343 | 5.702 | 6.465 | 7.743 | 9.058 | 9.760 | 11.878 | 14.691 | 16.246 | 16.298 | 19.077 | 20.250 |
| Equity | 1.705 | 2.299 | 2.770 | 3.310 | 4.204 | 5.412 | 6.700 | 7.511 | 9.216 | 11.657 | 13.671 | 15.222 | 17.188 | 18.497 |
| Long-term debt | 780 | 707 | 634 | 556 | 473 | 387 | 310 | 228 | 145 | 62 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.224 | 1.566 | 1.696 | 1.614 | 1.563 | 1.713 | 1.817 | 1.779 | 2.283 | 2.715 | 2.311 | 806 | 1.614 | 1.471 |
| Total debt | 2.004 | 2.273 | 2.330 | 2.170 | 2.035 | 2.100 | 2.126 | 2.006 | 2.427 | 2.777 | 2.311 | 806 | 1.614 | 1.471 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|