| Revenue | DKK 767K | +39% |
| EBITDA | DKK 767K | +39% |
| Net profit | DKK -3,6M | -404% |
| Total assets | DKK 24,5M | -13% |
| Equity | DKK 9,7M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 265 | 264 | 276 | 380 | 570 | 588 | 933 | 520 | 545 | 550 | 767 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 485 | 92 | 40 | 265 | 264 | 276 | 380 | 570 | 363 | 933 | 520 | 545 | 550 | 767 |
| Depreciation & amort. | -0 | 57 | 57 | 73 | 73 | -104 | -73 | -73 | -1.784 | -73 | -73 | -67 | -67 | -67 |
| EBIT | 485 | 35 | -17 | 191 | 190 | 172 | 306 | 496 | -1.421 | 860 | 447 | 478 | 483 | 700 |
| Net financials | 492 | -64 | -229 | 992 | 2.049 | 1.456 | 1.337 | 990 | 673 | -637 | 2.223 | 3.128 | 756 | -4.268 |
| Profit before tax | 487 | -55 | -69 | 1.183 | 2.240 | 1.628 | 1.644 | 1.487 | -747 | 223 | 2.670 | 3.606 | 1.239 | -3.568 |
| Tax | -8 | -34 | 36 | 42 | 31 | 1 | 25 | 81 | 94 | 96 | 93 | 184 | 47 | 52 |
| Net profit | 495 | -20 | -106 | 1.142 | 2.209 | 1.627 | 1.619 | 1.406 | -842 | 127 | 2.577 | 3.421 | 1.192 | -3.619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.186 | 4.291 | 3.421 | 5.092 | 6.787 | 11.522 | 13.781 | 13.284 | 11.200 | 9.808 | 11.611 | 19.268 | 28.219 | 24.512 |
| Equity | 1.061 | 1.041 | 935 | 2.077 | 4.184 | 5.708 | 7.221 | 8.519 | 7.567 | 7.581 | 10.043 | 12.347 | 13.418 | 9.663 |
| Long-term debt | 0 | 3.117 | 2.185 | 2.065 | 1.943 | 1.822 | 1.730 | 1.606 | 1.460 | 1.335 | 1.208 | 1.083 | 1.267 | 8.745 |
| Short-term debt | 125 | 134 | 283 | 926 | 628 | 3.960 | 4.781 | 3.103 | 2.109 | 820 | 281 | 5.749 | 13.436 | 5.996 |
| Total debt | 125 | 3.251 | 2.468 | 2.991 | 2.571 | 5.781 | 6.511 | 4.709 | 3.569 | 2.156 | 1.488 | 6.832 | 14.703 | 14.741 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|