| Revenue | DKK 50K | -50% |
| EBITDA | DKK 42K | -55% |
| Net profit | DKK 108K | +565% |
| Total assets | DKK 731K | +19% |
| Equity | DKK 473K | +30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 20 | 20 | 0 | — | 50 | 50 | 100 | 100 | 50 | 150 | 100 | 100 | 50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 16 | 16 | 16 | -6 | -6 | 45 | 44 | 94 | 95 | 42 | 145 | 94 | 94 | 42 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | 16 | 16 | -6 | -6 | 45 | 44 | 94 | 95 | 42 | 145 | 94 | 94 | 42 |
| Net financials | -12 | -15 | -11 | -8 | -14 | -10 | -13 | -9 | -18 | 3 | -78 | -72 | -96 | -32 |
| Profit before tax | 4 | 1 | 5 | -14 | -20 | 35 | 32 | 85 | 77 | 45 | 67 | 22 | -2 | 110 |
| Tax | 1 | 0 | 1 | -3 | -4 | 8 | 7 | 19 | 16 | 10 | 15 | 5 | 22 | 2 |
| Net profit | 3 | 0 | 4 | -11 | -15 | 27 | 25 | 66 | 60 | 35 | 52 | 17 | -23 | 108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 403 | 404 | 408 | 411 | 396 | 411 | 443 | 529 | 575 | 655 | 672 | 634 | 615 | 731 |
| Equity | 126 | 127 | 131 | 120 | 105 | 132 | 157 | 223 | 284 | 319 | 371 | 388 | 365 | 473 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 277 | 277 | 277 | 291 | 291 | 279 | 286 | 287 | 291 | 336 | 301 | 246 | 250 | 258 |
| Total debt | 277 | 277 | 277 | 291 | 291 | 279 | 286 | 306 | 291 | 336 | 301 | 246 | 250 | 258 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|