| Revenue | DKK 270K | -80% |
| EBITDA | DKK 221K | -84% |
| Net profit | DKK 487K | -59% |
| Total assets | DKK 10,6M | +3% |
| Equity | DKK 10,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 290 | 490 | 701 | 746 | 1.330 | 309 | 1.063 | 2.023 | 1.301 | 1.191 | 699 | 4.507 | 1.385 | 270 |
| Staff expenses | -52 | -102 | -58 | -102 | -216 | -126 | -176 | -72 | -72 | -72 | -36 | -0 | -0 | -0 |
| EBITDA | 238 | 388 | 643 | 798 | 1.114 | 183 | 887 | 1.951 | 1.229 | 1.119 | 663 | 4.507 | 1.385 | 221 |
| Depreciation & amort. | -92 | -92 | -107 | 77 | -31 | -34 | -51 | -188 | -208 | -215 | -249 | -157 | -77 | -30 |
| EBIT | 146 | 296 | 536 | 721 | 1.083 | 149 | 836 | 1.763 | 1.022 | 904 | 413 | 4.351 | 1.309 | 191 |
| Net financials | -10 | 119 | 33 | 44 | 57 | 75 | -71 | -97 | -29 | -27 | -27 | 354 | 205 | 444 |
| Profit before tax | 136 | 415 | 569 | 765 | 1.139 | 224 | 765 | 1.666 | 993 | 877 | 387 | 4.705 | 1.514 | 634 |
| Tax | 35 | 104 | 144 | 184 | 256 | 45 | 170 | 378 | 222 | 191 | 87 | 1.028 | 341 | 148 |
| Net profit | 101 | 311 | 424 | 581 | 883 | 179 | 595 | 1.288 | 771 | 686 | 300 | 3.677 | 1.173 | 487 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.669 | 1.796 | 2.444 | 2.832 | 3.745 | 3.489 | 5.952 | 9.844 | 10.420 | 10.267 | 10.198 | 10.297 | 10.266 | 10.622 |
| Equity | 1.468 | 1.725 | 2.094 | 2.675 | 3.432 | 3.484 | 3.953 | 4.989 | 5.506 | 5.939 | 5.986 | 9.410 | 10.077 | 10.057 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.249 | 4.167 | 4.069 | 3.970 | 15 | 15 | 15 |
| Short-term debt | 197 | 71 | 350 | 148 | 307 | -1 | 1.978 | 597 | 747 | 259 | 241 | 861 | 174 | 550 |
| Total debt | 197 | 71 | 350 | 148 | 307 | -1 | 1.978 | 4.846 | 4.914 | 4.328 | 4.212 | 876 | 189 | 565 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|