| Revenue | DKK 7,3M | +305% |
| EBITDA | DKK 6,8M | +294% |
| Net profit | DKK 4,9M | +883% |
| Total assets | DKK 106,3M | +17% |
| Equity | DKK 56,5M | +33% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -35 | 78 | 315 | 665 | 2.830 | 632 | 592 | 630 | 851 | 700 | 421 | 1.799 | 7.279 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -463 |
| EBITDA | -35 | 78 | 315 | 665 | 2.830 | 632 | 592 | 630 | 851 | 700 | 421 | 1.728 | 6.816 |
| Depreciation & amort. | -4 | -69 | -114 | -206 | -197 | -153 | -153 | -201 | -240 | -272 | -340 | -568 | -724 |
| EBIT | -39 | 9 | 201 | 459 | 2.633 | 479 | 439 | 429 | 611 | 428 | 81 | 1.160 | 6.092 |
| Net financials | 116 | -66 | -161 | -442 | -25 | 264 | 83 | 820 | 747 | 6.457 | -2.014 | -661 | -1.527 |
| Profit before tax | 224 | -57 | 40 | 17 | 2.607 | 743 | 521 | 1.249 | 1.358 | 6.885 | -1.934 | 499 | 4.565 |
| Tax | 73 | 3 | 36 | 48 | 528 | 150 | 135 | 285 | 327 | 1.446 | -0 | -0 | -341 |
| Net profit | 150 | -60 | 3 | -31 | 2.079 | 593 | 387 | 964 | 1.031 | 5.439 | -1.934 | 499 | 4.906 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.869 | 9.777 | 19.131 | 24.930 | 24.172 | 23.999 | 30.833 | 32.822 | 41.421 | 53.371 | 70.902 | 90.678 | 106.271 |
| Equity | 5.204 | 5.144 | 5.147 | 5.117 | 7.196 | 7.789 | 8.175 | 9.139 | 10.171 | 15.610 | 40.676 | 42.562 | 56.469 |
| Long-term debt | 2.584 | 4.107 | 7.791 | 9.624 | 6.893 | 6.537 | 5.979 | 8.980 | 11.500 | 14.373 | 13.741 | 27.385 | 35.863 |
| Short-term debt | 81 | 526 | 6.193 | 10.189 | 10.083 | 9.673 | 16.679 | 14.703 | 19.751 | 23.388 | 16.485 | 20.731 | 13.940 |
| Total debt | 2.665 | 4.633 | 13.984 | 19.814 | 16.976 | 16.211 | 22.658 | 23.683 | 31.251 | 37.761 | 30.226 | 48.115 | 49.803 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|