| Revenue | DKK 423K | +76% |
| EBITDA | DKK 423K | +220% |
| Net profit | DKK -101K | -269% |
| Total assets | DKK 7,1M | +4% |
| Equity | DKK 6,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 509 | 479 | 1.490 | 303 | 433 | 209 | 304 | 317 | 240 | 423 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 557 | 427 | 515 | 468 | 509 | 479 | 1.490 | 215 | 433 | 209 | 304 | 317 | 132 | 423 |
| Depreciation & amort. | 408 | 466 | 348 | 402 | 425 | 497 | -434 | -242 | -304 | -297 | -230 | -323 | -299 | -295 |
| EBIT | 148 | -40 | 167 | 66 | 84 | -18 | 1.056 | -26 | 129 | -88 | 74 | -6 | -167 | 128 |
| Net financials | -30 | 324 | 479 | 398 | 593 | 304 | 996 | 522 | 133 | 738 | -305 | 208 | 281 | -175 |
| Profit before tax | 118 | 284 | 646 | 464 | 677 | 295 | 2.052 | 495 | 263 | 649 | -231 | 201 | 114 | -47 |
| Tax | 26 | 31 | 36 | 13 | 18 | 4 | 245 | 20 | 32 | 72 | -74 | 30 | 55 | 54 |
| Net profit | 92 | 253 | 610 | 452 | 658 | 291 | 1.807 | 476 | 230 | 577 | -156 | 171 | 60 | -101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.826 | 3.195 | 3.432 | 3.820 | 4.656 | 4.643 | 6.430 | 6.749 | 6.690 | 7.225 | 6.807 | 6.922 | 6.881 | 7.133 |
| Equity | 2.389 | 2.642 | 3.153 | 3.505 | 4.163 | 4.353 | 6.056 | 6.426 | 6.450 | 6.917 | 6.648 | 6.705 | 6.647 | 6.424 |
| Long-term debt | 0 | 0 | 0 | 2 | 177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 381 | 541 | 235 | 270 | 269 | 272 | 196 | 157 | 70 | 183 | 68 | 109 | 161 | 582 |
| Total debt | 381 | 541 | 235 | 271 | 446 | 272 | 196 | 157 | 70 | 183 | 68 | 109 | 161 | 582 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|