| Revenue | DKK 688K | +79% |
| EBITDA | DKK 642K | +74% |
| Net profit | DKK 1M | -88% |
| Total assets | DKK 35,5M | -2% |
| Equity | DKK 30,7M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | 22 | 38 | 49 | 158 | 250 | 102 | 91 | 71 | 142 | -325 | 164 | 383 | 688 |
| Staff expenses | -0 | -0 | -0 | -0 | -32 | -148 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -46 |
| EBITDA | -12 | 96 | 38 | 49 | 126 | 103 | -661 | 91 | 71 | 142 | -325 | 164 | 368 | 642 |
| Depreciation & amort. | 21 | -37 | -46 | -52 | -72 | -62 | -64 | -31 | -23 | -23 | -23 | -88 | -221 | -212 |
| EBIT | -34 | 59 | -8 | -3 | 55 | 41 | -725 | 60 | 47 | 119 | -349 | 76 | 147 | 429 |
| Net financials | 449 | -403 | 305 | 404 | 1.396 | 844 | 1.358 | 1.401 | 2.971 | 2.604 | 5.379 | 3.779 | 8.762 | 822 |
| Profit before tax | 415 | -324 | 297 | 401 | 1.451 | 885 | 633 | 1.461 | 3.018 | 2.723 | 5.031 | 3.855 | 8.479 | 1.252 |
| Tax | 1 | 8 | 8 | 14 | 6 | 12 | 6 | 39 | 43 | 59 | -41 | 54 | 134 | 238 |
| Net profit | 414 | -332 | 289 | 387 | 1.444 | 873 | 627 | 1.423 | 2.975 | 2.664 | 5.072 | 3.801 | 8.346 | 1.013 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.278 | 5.335 | 5.222 | 6.705 | 8.344 | 9.607 | 9.441 | 10.900 | 13.724 | 15.640 | 20.384 | 27.270 | 36.029 | 35.463 |
| Equity | 4.273 | 4.555 | 4.570 | 4.946 | 6.350 | 7.173 | 7.568 | 8.991 | 11.912 | 14.021 | 18.793 | 22.094 | 29.940 | 30.653 |
| Long-term debt | 0 | -634 | 620 | 1.617 | 1.565 | 1.526 | 1.486 | 1.447 | 1.407 | 1.367 | 1.332 | 4.269 | 4.278 | 4.061 |
| Short-term debt | 5 | -146 | 33 | 141 | 428 | 904 | 386 | 462 | 405 | 252 | 259 | 907 | 1.812 | 742 |
| Total debt | 5 | -780 | 652 | 1.758 | 1.993 | 2.431 | 1.872 | 1.909 | 1.812 | 1.619 | 1.591 | 5.176 | 6.089 | 4.802 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|