| Revenue | DKK 3,1M | -8% |
| EBITDA | DKK 3,1M | +29% |
| Net profit | DKK 848K | +188% |
| Total assets | DKK 85,4M | -1% |
| Equity | DKK 16,2M | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.761 | 4.078 | 4.024 | 4.263 | 3.034 | 2.926 | 2.917 | 1.357 | 1.380 | 1.814 | 1.190 | 2.517 | 3.374 | 3.111 |
| Staff expenses | -458 | -482 | -507 | -463 | -497 | -332 | -122 | -262 | -245 | -278 | -397 | -563 | -280 | -386 |
| EBITDA | 2.521 | 1.292 | 2.932 | 10.049 | 3.305 | 5.402 | 6.758 | -2.285 | 1.773 | 2.685 | -1.407 | 806 | 2.415 | 3.125 |
| Depreciation & amort. | 779 | -0 | -0 | -0 | -0 | -0 | -18 | -4 | -4 | -4 | -4 | -0 | -0 | -0 |
| EBIT | 1.742 | 1.292 | 2.932 | 10.049 | 3.305 | 5.401 | 6.740 | -2.288 | 1.769 | 2.682 | -1.411 | 806 | 2.415 | 3.125 |
| Net financials | -1.422 | 196 | -1.242 | -1.098 | -1.868 | -1.849 | -1.307 | -1.206 | -1.114 | -1.453 | -466 | -2.778 | -3.562 | -2.802 |
| Profit before tax | 320 | 1.488 | 1.690 | 8.952 | 1.437 | 3.552 | 5.433 | -3.494 | 656 | 1.229 | -1.877 | -1.972 | -1.146 | 323 |
| Tax | 65 | -1.156 | 405 | 1.515 | 311 | 799 | 1.092 | -756 | 115 | 334 | -467 | -387 | -185 | -525 |
| Net profit | 254 | 2.644 | 1.285 | 7.437 | 1.127 | 2.753 | 4.340 | -2.738 | 540 | 895 | -1.410 | -1.585 | -961 | 848 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103.466 | 104.556 | 104.894 | 111.945 | 83.424 | 86.478 | 92.935 | 90.726 | 90.475 | 92.031 | 88.555 | 86.906 | 86.091 | 85.419 |
| Equity | 31.028 | 33.672 | 34.957 | 42.393 | 13.840 | 16.541 | 20.829 | 18.037 | 18.522 | 19.360 | 17.893 | 16.308 | 15.347 | 16.195 |
| Long-term debt | 55.514 | 54.996 | 53.502 | 40.929 | 41.794 | 40.756 | 56.955 | 56.054 | 55.371 | 54.574 | 56.542 | 56.028 | 55.371 | 54.540 |
| Short-term debt | 7.270 | 7.389 | 7.843 | 18.515 | 17.371 | 18.130 | 3.128 | 5.370 | 5.202 | 6.399 | 2.889 | 3.726 | 4.714 | 4.550 |
| Total debt | 62.784 | 62.385 | 61.345 | 59.444 | 59.165 | 58.886 | 60.083 | 61.424 | 60.573 | 60.973 | 59.431 | 59.754 | 60.085 | 59.090 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|