| Revenue | DKK 3M | +214% |
| EBITDA | DKK 3M | +253% |
| Net profit | DKK 2,3M | +352% |
| Total assets | DKK 21,4M | +4% |
| Equity | DKK 9M | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 1.346 | 872 | 907 | 733 | 1.127 | 1.246 | 612 | 2.021 | 2.874 | 1.023 | 958 | 3.012 |
| Staff expenses | -0 | -0 | -72 | -0 | -436 | -213 | -285 | -388 | -137 | -90 | -120 | -353 | -105 | -0 |
| EBITDA | 169 | 191 | 1.274 | 523 | 470 | 520 | 843 | 858 | 475 | 1.931 | 2.754 | 671 | 853 | 3.012 |
| Depreciation & amort. | -0 | -0 | 144 | -62 | -134 | -273 | -270 | -374 | -377 | -285 | -260 | -383 | -277 | -206 |
| EBIT | 169 | 191 | 1.130 | 461 | 336 | 247 | 573 | 484 | 97 | 1.646 | 2.495 | 288 | 576 | 2.806 |
| Net financials | -62 | -55 | -194 | -47 | -66 | 543 | 1.656 | -31 | -593 | 111 | -480 | -429 | -1.482 | 10 |
| Profit before tax | 107 | 136 | 936 | 414 | 270 | 790 | 2.228 | 454 | -496 | 1.757 | 2.014 | -141 | -906 | 2.816 |
| Tax | 31 | 34 | 230 | 126 | 82 | 48 | 68 | -0 | -0 | 118 | 376 | 56 | -0 | 534 |
| Net profit | 76 | 102 | 706 | 288 | 188 | 742 | 2.160 | 454 | -496 | 1.638 | 1.638 | -196 | -906 | 2.282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.459 | 3.046 | 3.469 | 3.785 | 6.159 | 11.708 | 14.431 | 18.085 | 15.826 | 17.824 | 17.577 | 16.811 | 20.594 | 21.417 |
| Equity | 417 | 518 | 1.224 | 1.512 | 1.700 | 2.442 | 4.602 | 5.056 | 4.560 | 6.198 | 7.836 | 7.640 | 6.734 | 9.016 |
| Long-term debt | 0 | 0 | 861 | 0 | 0 | 12.495 | 11.707 | 18.828 | 11.286 | 11.871 | 10.830 | 10.406 | 20.935 | 16.666 |
| Short-term debt | 1.042 | 2.528 | 1.383 | 2.273 | 4.458 | 3.018 | 3.975 | 3.372 | 3.868 | 3.451 | 874 | 612 | 3.393 | 4.068 |
| Total debt | 1.042 | 2.528 | 2.245 | 2.273 | 4.458 | 15.514 | 15.682 | 22.199 | 15.154 | 15.322 | 11.704 | 11.018 | 24.328 | 12.401 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|