| Revenue | DKK 396K | +4% |
| EBITDA | DKK 211K | -6% |
| Net profit | DKK 41K | +339% |
| Total assets | DKK 7M | -9% |
| Equity | DKK 6M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | 17 | 72 | 46 | 279 | 331 | 214 | 245 | 388 | 458 | 283 | 447 | 379 | 396 |
| Staff expenses | -0 | -37 | -1 | -0 | -0 | -0 | -0 | -53 | -172 | -243 | -145 | -145 | -153 | -185 |
| EBITDA | 7 | -21 | 71 | 46 | 279 | 331 | 214 | 192 | 216 | 216 | 137 | 302 | 225 | 211 |
| Depreciation & amort. | -21 | -21 | -29 | -41 | -77 | -85 | -86 | -106 | -157 | -178 | -140 | -145 | -133 | -68 |
| EBIT | -14 | -42 | 42 | 5 | 202 | 246 | 128 | 86 | 59 | 38 | -3 | 157 | 93 | 143 |
| Net financials | 16 | 617 | 505 | 545 | 518 | 455 | 505 | 519 | 511 | 1.819 | -84 | -72 | -81 | 35 |
| Profit before tax | -16 | 561 | 514 | 524 | 701 | 680 | 614 | 583 | 558 | 1.857 | -87 | 86 | 12 | 178 |
| Tax | 1 | -3 | 20 | 8 | 23 | 33 | 6 | 5 | -5 | -0 | -0 | -5 | 3 | 137 |
| Net profit | -17 | 564 | 494 | 515 | 678 | 647 | 608 | 578 | 562 | 1.857 | -87 | 91 | 9 | 41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.605 | 2.842 | 3.023 | 5.109 | 5.458 | 5.574 | 5.889 | 8.222 | 8.309 | 8.353 | 7.885 | 7.788 | 7.734 | 7.002 |
| Equity | 1.214 | 1.578 | 1.872 | 2.187 | 2.765 | 3.312 | 3.720 | 4.191 | 4.642 | 6.386 | 6.185 | 6.158 | 6.045 | 5.952 |
| Long-term debt | 1.160 | 1.112 | 1.072 | 2.153 | 2.064 | 1.974 | 1.883 | 1.789 | 1.696 | 1.599 | 742 | 710 | 678 | 641 |
| Short-term debt | 231 | 153 | 79 | 769 | 629 | 288 | 285 | 2.237 | 1.971 | 368 | 958 | 920 | 1.011 | 410 |
| Total debt | 1.391 | 1.265 | 1.151 | 2.922 | 2.693 | 2.261 | 2.168 | 4.026 | 3.667 | 1.966 | 1.700 | 1.630 | 1.689 | 1.051 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|