| Revenue | DKK 1,1M | -25% |
| EBITDA | DKK 153K | -77% |
| Net profit | DKK 165K | -8% |
| Total assets | DKK 14,2M | +3% |
| Equity | DKK 7,9M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 832 | 760 | 711 | 1.122 | 858 | 854 | 724 | 1.475 | 906 | 970 | 918 | 957 | 1.464 | 1.096 |
| Staff expenses | -0 | -0 | -0 | -0 | -217 | -435 | -2 | -192 | -398 | -504 | -400 | -607 | -787 | -944 |
| EBITDA | 832 | 760 | 711 | 1.122 | 641 | 419 | 722 | 1.254 | 508 | 465 | 518 | 350 | 677 | 153 |
| Depreciation & amort. | 312 | -254 | -273 | -273 | -286 | -360 | -582 | -638 | -663 | -691 | -569 | -377 | -281 | -454 |
| EBIT | 520 | 506 | 439 | 848 | 355 | 59 | 140 | 616 | -156 | -226 | -51 | -26 | 396 | -301 |
| Net financials | 328 | -283 | -280 | 117 | -35 | 144 | 678 | 474 | 1.417 | 2.165 | 91 | -46 | -184 | 376 |
| Profit before tax | 848 | 223 | 159 | 965 | 320 | 203 | 818 | 1.090 | 1.261 | 1.940 | 41 | -72 | 212 | 75 |
| Tax | 44 | 38 | -1 | 128 | 22 | -55 | -31 | 76 | -79 | -46 | -8 | -33 | 33 | -90 |
| Net profit | 804 | 185 | 160 | 837 | 298 | 258 | 849 | 1.014 | 1.340 | 1.986 | 48 | -39 | 179 | 165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.735 | 12.332 | 12.249 | 12.408 | 14.710 | 15.535 | 17.902 | 13.319 | 12.926 | 14.757 | 14.628 | 13.790 | 13.868 | 14.243 |
| Equity | 2.488 | 2.577 | 2.486 | 3.224 | 3.420 | 3.598 | 3.966 | 4.980 | 6.210 | 8.083 | 8.017 | 7.860 | 7.917 | 7.947 |
| Long-term debt | 7.849 | 7.212 | 6.263 | 5.665 | 6.236 | 7.773 | 7.065 | 4.575 | 4.534 | 4.534 | 4.418 | 3.730 | 0 | 0 |
| Short-term debt | 111 | 2.183 | 3.098 | 3.019 | 4.375 | 3.105 | 5.974 | 2.874 | 1.592 | 1.514 | 1.488 | 1.528 | 5.245 | 5.681 |
| Total debt | 7.960 | 9.395 | 9.361 | 8.684 | 10.612 | 10.878 | 13.039 | 7.450 | 6.126 | 6.048 | 5.907 | 5.259 | 5.245 | 5.681 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|