| Revenue | DKK 223K | +148% |
| EBITDA | DKK 2,8M | +172% |
| Net profit | DKK 250K | -85% |
| Total assets | DKK 49,8M | -32% |
| Equity | DKK 36M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -89 | -30 | 240 | 197 | 242 | 257 | 129 | 90 | 223 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -350 |
| EBITDA | 75 | 25 | -11 | 19 | 4.463 | -139 | -30 | 240 | 197 | 242 | 257 | -2.050 | -3.858 | 2.787 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.040 |
| EBIT | 75 | 25 | -11 | 19 | 4.463 | -139 | -30 | 240 | 197 | 242 | 257 | -2.050 | -3.858 | 1.746 |
| Net financials | 7 | 58 | 5.319 | 4.122 | 4.501 | 39.761 | 4.259 | 2.760 | -36.200 | 7.613 | 4.648 | 143 | 5.575 | -456 |
| Profit before tax | 83 | 84 | 5.308 | 4.141 | 4.460 | 39.622 | 4.229 | 3.000 | -36.003 | 7.856 | 4.905 | -1.907 | 1.717 | 250 |
| Tax | 38 | 14 | 8 | 22 | 68 | -0 | -0 | -0 | -0 | -0 | -0 | 234 | -0 | -0 |
| Net profit | 44 | 70 | 5.300 | 4.119 | 4.392 | 39.622 | 4.229 | 3.000 | -36.003 | 7.856 | 4.905 | -2.141 | 1.717 | 250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 432 | 5.151 | 10.272 | 12.577 | 14.557 | 61.722 | 67.327 | 69.515 | 34.013 | 41.677 | 46.357 | 44.819 | 72.911 | 49.844 |
| Equity | 271 | 680 | 5.980 | 10.000 | 14.291 | 53.862 | 57.591 | 60.591 | 24.388 | 32.184 | 36.589 | 34.448 | 36.047 | 36.031 |
| Long-term debt | 154 | 4.461 | 4.200 | 2.550 | 50 | 7.601 | 7.591 | 7.746 | 8.898 | 8.779 | 7.444 | 6.538 | 36.764 | 7.655 |
| Short-term debt | 8 | 10 | 92 | 27 | 216 | 260 | 2.145 | 1.178 | 727 | 714 | 2.324 | 3.833 | 99 | 6.158 |
| Total debt | 161 | 4.471 | 4.292 | 2.577 | 266 | 7.861 | 9.736 | 8.924 | 9.625 | 9.493 | 9.768 | 10.371 | 36.864 | 13.813 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|