| Revenue | DKK 191K | +154% |
| EBITDA | DKK 220K | +192% |
| Net profit | DKK 417K | +166% |
| Total assets | DKK 4M | +12% |
| Equity | DKK 1,9M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 141 | 85 | 207 | 81 | 116 | 131 | 155 | 173 | 157 | 182 | 56 | 75 | 191 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 120 | 141 | 85 | 207 | 81 | 116 | 131 | 155 | 173 | 169 | 182 | 44 | 75 | 220 |
| Depreciation & amort. | 21 | -22 | -26 | -24 | -24 | -24 | -24 | -25 | -26 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 99 | 118 | 59 | 183 | 56 | 91 | 107 | 130 | 146 | 169 | 182 | 44 | 75 | 220 |
| Net financials | -76 | 36 | 19 | 93 | 13 | -61 | -105 | -32 | 89 | 62 | -137 | 217 | 126 | 313 |
| Profit before tax | 23 | 154 | 79 | 277 | 69 | 30 | 2 | 98 | 235 | 232 | 45 | 262 | 201 | 534 |
| Tax | -3 | 3 | 2 | 63 | 16 | 6 | 1 | 21 | 52 | 50 | 10 | 59 | 44 | 117 |
| Net profit | 26 | 151 | 76 | 214 | 53 | 24 | 2 | 77 | 184 | 181 | 35 | 202 | 157 | 417 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.114 | 2.447 | 2.689 | 2.957 | 2.550 | 2.507 | 2.420 | 2.446 | 2.868 | 3.297 | 3.254 | 3.448 | 3.592 | 4.025 |
| Equity | 202 | 353 | 430 | 644 | 697 | 721 | 722 | 800 | 983 | 1.394 | 1.429 | 1.517 | 1.556 | 1.851 |
| Long-term debt | 1.286 | 1.433 | 1.382 | 1.331 | 1.279 | 1.222 | 1.166 | 1.110 | 1.051 | 994 | 934 | 889 | 838 | 780 |
| Short-term debt | 541 | 573 | 787 | 896 | 493 | 489 | 462 | 473 | 776 | 784 | 764 | 918 | 1.073 | 1.264 |
| Total debt | 1.827 | 2.005 | 2.169 | 2.227 | 1.772 | 1.711 | 1.628 | 1.583 | 1.826 | 1.778 | 1.699 | 1.807 | 1.912 | 2.044 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|