| Revenue | DKK 165K | -1% |
| EBITDA | DKK 165K | -1% |
| Net profit | DKK 2,6M | +2084% |
| Total assets | DKK 21,9M | +10% |
| Equity | DKK 19,3M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -63 | 125 | 142 | 142 | 166 | 163 | 187 | 194 | 204 | 193 | 171 | 119 | 166 | 165 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | 125 | 142 | 142 | 166 | 163 | 187 | 194 | 204 | 193 | 171 | 119 | 166 | 165 |
| Depreciation & amort. | -23 | -41 | -41 | -45 | -45 | -45 | -45 | -45 | -70 | -77 | -77 | -69 | -69 | -99 |
| EBIT | -40 | 84 | 101 | 98 | 121 | 118 | 142 | 150 | 133 | 116 | 94 | 51 | 98 | 66 |
| Net financials | -579 | 525 | 406 | 310 | -3 | 627 | 788 | 1.018 | 2.122 | 2.632 | 2.490 | 5.287 | -218 | 2.583 |
| Profit before tax | -526 | 609 | 508 | 408 | 118 | 746 | 930 | 1.168 | 2.251 | 2.748 | 2.576 | 5.338 | -121 | 2.649 |
| Tax | 1 | 36 | 16 | 12 | 17 | 21 | 27 | 37 | 41 | 36 | 33 | 4 | 12 | 16 |
| Net profit | -526 | 573 | 492 | 396 | 100 | 724 | 903 | 1.131 | 2.210 | 2.712 | 2.542 | 5.334 | -133 | 2.634 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.852 | 4.051 | 5.421 | 5.570 | 5.437 | 6.052 | 6.554 | 7.228 | 8.925 | 10.951 | 13.549 | 23.144 | 19.880 | 21.946 |
| Equity | 1.838 | 2.314 | 2.708 | 3.005 | 3.004 | 3.625 | 4.422 | 5.445 | 7.545 | 10.143 | 12.558 | 17.093 | 16.824 | 19.307 |
| Long-term debt | -840 | 813 | 782 | 713 | 680 | 643 | 607 | 571 | 534 | 496 | 459 | 430 | 398 | 368 |
| Short-term debt | -1.174 | 923 | 1.932 | 1.851 | 1.753 | 1.783 | 1.525 | 1.212 | 846 | 312 | 531 | 5.622 | 2.659 | 2.271 |
| Total debt | -2.014 | 1.736 | 2.713 | 2.565 | 2.433 | 2.427 | 2.132 | 1.783 | 1.380 | 808 | 991 | 6.052 | 3.057 | 2.639 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|