| Revenue | DKK 954K | +59% |
| EBITDA | DKK 9,2M | +558% |
| Net profit | DKK 7M | +657% |
| Total assets | DKK 37,9M | +29% |
| Equity | DKK 21,1M | +48% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -187 | 416 | 487 | 284 | 294 | 526 | 604 | 802 | 554 | -263 | 369 | -1.443 | 600 | 954 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -240 | -240 | -263 | -240 | -240 | -240 | -240 |
| EBITDA | 1.018 | 416 | 487 | 263 | 294 | 526 | 604 | 8.607 | 4.387 | -6.109 | 509 | -6.592 | 1.403 | 9.236 |
| Depreciation & amort. | 1.900 | -1.000 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -882 | -584 | 487 | 263 | 294 | 526 | 604 | 8.607 | 4.387 | -6.109 | 509 | -6.592 | 1.403 | 9.236 |
| Net financials | -369 | -286 | -230 | -58 | -202 | -165 | -165 | -123 | -124 | -11 | -300 | -189 | -246 | -307 |
| Profit before tax | -1.251 | -898 | 219 | 205 | 92 | 360 | 438 | 8.483 | 4.264 | -6.120 | 209 | -6.780 | 1.158 | 8.929 |
| Tax | 602 | -657 | 58 | 43 | 23 | 79 | 96 | 1.866 | 938 | -1.345 | 47 | -1.476 | 238 | 1.964 |
| Net profit | -1.853 | -241 | 161 | 163 | 69 | 281 | 342 | 6.617 | 3.325 | -4.774 | 162 | -5.305 | 920 | 6.965 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.232 | 27.295 | 27.244 | 27.415 | 26.866 | 26.946 | 27.187 | 35.437 | 39.480 | 34.891 | 34.704 | 28.394 | 29.316 | 37.873 |
| Equity | 13.134 | 12.894 | 13.054 | 13.217 | 13.286 | 13.567 | 13.909 | 20.526 | 23.712 | 18.827 | 18.877 | 13.457 | 14.260 | 21.103 |
| Long-term debt | 6.313 | 10.852 | 10.331 | 10.087 | 9.818 | 9.516 | 9.331 | 9.149 | 8.820 | 10.527 | 9.967 | 9.608 | 9.295 | 8.990 |
| Short-term debt | 5.820 | 242 | 493 | 702 | 330 | 352 | 398 | 443 | 733 | 667 | 945 | 1.904 | 2.082 | 2.136 |
| Total debt | 12.133 | 11.094 | 10.824 | 10.789 | 10.148 | 9.868 | 9.729 | 9.592 | 9.553 | 11.194 | 10.911 | 11.512 | 11.378 | 11.127 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|