| Revenue | DKK 1,2M | +22% |
| EBITDA | DKK 760K | -1% |
| Net profit | DKK 2,4M | +765% |
| Total assets | DKK 22M | +11% |
| Equity | DKK 15,8M | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 269 | 229 | 127 | 275 | 543 | 596 | 847 | 954 | 888 | 693 | 614 | 732 | 1.017 | 1.240 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -46 | -36 | -36 | -36 | -36 | -252 | -480 |
| EBITDA | 269 | 229 | 127 | 275 | 543 | 596 | 828 | 908 | 826 | 657 | 578 | 696 | 765 | 760 |
| Depreciation & amort. | 54 | 68 | 70 | 85 | 186 | -480 | -206 | -208 | -195 | -122 | -122 | -146 | -163 | -341 |
| EBIT | 215 | 161 | 57 | 190 | 357 | 117 | 622 | 700 | 631 | 534 | 456 | 550 | 601 | 419 |
| Net financials | 1.310 | -96 | 295 | 430 | 144 | -68 | 439 | 111 | 282 | 731 | 2.343 | 3.961 | -218 | 2.158 |
| Profit before tax | 1.525 | 65 | 352 | 620 | 501 | 49 | 1.061 | 811 | 913 | 1.265 | 2.799 | 4.511 | 383 | 2.577 |
| Tax | 15 | 16 | -10 | 4 | 35 | -7 | 130 | 154 | 66 | 150 | 134 | 150 | 105 | 168 |
| Net profit | 1.509 | 49 | 362 | 616 | 467 | 56 | 931 | 657 | 847 | 1.115 | 2.665 | 4.361 | 279 | 2.409 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.522 | 4.973 | 6.272 | 11.578 | 11.392 | 12.044 | 12.708 | 12.894 | 11.495 | 13.287 | 15.965 | 21.500 | 19.837 | 21.952 |
| Equity | 2.554 | 2.506 | 2.770 | 3.286 | 3.652 | 3.605 | 4.430 | 4.979 | 5.715 | 6.717 | 9.268 | 13.511 | 13.485 | 15.759 |
| Long-term debt | 1.377 | 1.287 | 1.960 | 5.083 | 4.720 | 6.277 | 5.909 | 5.625 | 4.757 | 4.485 | 4.298 | 4.114 | 3.890 | 3.650 |
| Short-term debt | 1.577 | 1.146 | 1.505 | 3.108 | 2.759 | 2.002 | 2.164 | 2.067 | 778 | 1.822 | 2.112 | 3.526 | 2.004 | 2.017 |
| Total debt | 2.953 | 2.433 | 3.465 | 8.191 | 7.479 | 8.278 | 8.074 | 7.692 | 5.535 | 6.307 | 6.409 | 7.641 | 5.894 | 5.667 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|