| Revenue | DKK 1,2M | +488% |
| EBITDA | DKK 1,2M | +503% |
| Net profit | DKK 407K | +155% |
| Total assets | DKK 6,6M | -36% |
| Equity | DKK -118K | +78% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -2 | 36 | 79 | — | 598 | 618 | 610 | 999 | 1.275 | 457 | 321 | 206 | 1.208 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -152 | -92 | -12 | -4 | -6 | -7 | -7 |
| EBITDA | -16 | -2 | 36 | 79 | 201 | 598 | 618 | 457 | 907 | 1.264 | 453 | 315 | 199 | 1.201 |
| Depreciation & amort. | 10 | -25 | -45 | -177 | -183 | -207 | -207 | -202 | -156 | -194 | -322 | -586 | -584 | -477 |
| EBIT | -26 | -27 | -9 | -99 | 18 | 391 | 410 | 255 | 751 | 1.069 | 131 | -271 | -385 | 724 |
| Net financials | -12 | -13 | -21 | -126 | -303 | -368 | -367 | -375 | -404 | -468 | -435 | -373 | -358 | -317 |
| Profit before tax | -38 | -40 | -30 | -224 | -285 | 23 | 43 | -120 | 347 | 602 | -305 | -644 | -743 | 407 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 10 | -10 | -0 | -0 | -0 |
| Net profit | -38 | -40 | -30 | -224 | -285 | 23 | 43 | -120 | 347 | 591 | -294 | -644 | -743 | 407 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 122 | 245 | 836 | 6.394 | 9.423 | 11.444 | 11.653 | 11.708 | 14.696 | 16.692 | 9.484 | 9.148 | 10.262 | 6.600 |
| Equity | -148 | -188 | -218 | -442 | -727 | -705 | -662 | -782 | -435 | 156 | -138 | -782 | -525 | -118 |
| Long-term debt | 0 | 0 | 0 | 1.469 | 2.900 | 4.561 | 4.382 | 4.202 | 5.753 | 2.726 | 1.004 | 931 | 857 | 0 |
| Short-term debt | 270 | 433 | 1.054 | 5.368 | 7.249 | 7.587 | 7.933 | 8.288 | 9.378 | 13.799 | 8.618 | 8.999 | 9.930 | 6.718 |
| Total debt | 270 | 433 | 1.054 | 6.837 | 10.150 | 12.148 | 12.314 | 12.490 | 15.131 | 16.525 | 9.622 | 9.930 | 10.787 | 6.718 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|