| Revenue | DKK 462K | +13% |
| EBITDA | DKK 462K | +13% |
| Net profit | DKK 202K | +58% |
| Total assets | DKK 8M | +1% |
| Equity | DKK 1,4M | +17% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | 191 | 146 | 162 | 223 | 386 | 405 | 368 | 378 | 322 | 398 | 410 | 462 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | 191 | 146 | 162 | 223 | 386 | 405 | 368 | -317 | 322 | 398 | 410 | 462 |
| Depreciation & amort. | -6 | -13 | -14 | -14 | -21 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 |
| EBIT | 35 | 177 | 132 | 148 | 202 | 356 | 374 | 338 | -348 | 291 | 368 | 380 | 431 |
| Net financials | -61 | -173 | -146 | -147 | -194 | -206 | -231 | -141 | -138 | 107 | -177 | -204 | -166 |
| Profit before tax | -26 | 5 | -14 | 0 | 8 | 150 | 143 | 196 | 209 | 398 | 191 | 176 | 265 |
| Tax | -6 | 1 | -3 | 0 | -4 | 26 | 38 | 50 | 54 | 107 | 38 | 48 | 63 |
| Net profit | -20 | 4 | -11 | 0 | 12 | 125 | 104 | 146 | 156 | 291 | 153 | 128 | 202 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.537 | 4.608 | 4.590 | 4.588 | 7.737 | 7.831 | 7.858 | 7.884 | 7.805 | 7.882 | 7.820 | 7.927 | 8.009 |
| Equity | 60 | 63 | 52 | 53 | 65 | 189 | 294 | 440 | 596 | 886 | 1.040 | 1.168 | 1.370 |
| Long-term debt | 2.977 | 4.391 | 4.370 | 4.349 | 4.328 | 6.740 | 6.737 | 6.651 | 6.562 | 6.387 | 6.387 | 6.387 | 6.387 |
| Short-term debt | 1.500 | 154 | 168 | 186 | 3.344 | 901 | 827 | 793 | 648 | 609 | 393 | 372 | 251 |
| Total debt | 4.477 | 4.545 | 4.538 | 4.535 | 7.672 | 7.641 | 7.564 | 7.443 | 7.210 | 6.996 | 6.780 | 6.759 | 6.638 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 10.0% | 0.0% | 2023 | |
| Individual | 10.0% | 0.0% | 2023 | |
| Individual | 10.0% | 0.0% | 2023 | |
| Individual | 10.0% | 0.0% | 2023 | |
| Individual | 5.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|