| Revenue | DKK 32K | +2% |
| EBITDA | DKK 32K | +2% |
| Net profit | DKK 2,1M | +5% |
| Total assets | DKK 17,6M | +18% |
| Equity | DKK 14,8M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 23 | 37 | 35 | 35 | 29 | -36 | 39 | 25 | 32 | 29 | 26 | 31 | 32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15 | 23 | 37 | 35 | 35 | 29 | -36 | 39 | 25 | 32 | 29 | 26 | 31 | 32 |
| Depreciation & amort. | 4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 |
| EBIT | 11 | 20 | 34 | 31 | 31 | 25 | -40 | 35 | 21 | 28 | 26 | 23 | 28 | 28 |
| Net financials | -270 | 274 | 174 | 49 | 277 | 662 | 1.340 | 392 | 293 | 798 | 1.655 | 952 | 2.005 | 2.089 |
| Profit before tax | -259 | 293 | 208 | 80 | 308 | 687 | 1.300 | 428 | 314 | 826 | 1.681 | 975 | 2.033 | 2.117 |
| Tax | -2 | -1 | 4 | 4 | 9 | 2 | 9 | 4 | 1 | 218 | -209 | -1 | 1 | -9 |
| Net profit | -256 | 294 | 203 | 76 | 299 | 685 | 1.291 | 423 | 313 | 608 | 1.889 | 976 | 2.032 | 2.126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.774 | 3.064 | 3.258 | 3.332 | 3.604 | 7.628 | 8.818 | 9.146 | 9.304 | 9.971 | 12.076 | 13.013 | 14.896 | 17.620 |
| Equity | 2.405 | 2.698 | 2.901 | 2.980 | 3.280 | 5.260 | 6.552 | 6.975 | 7.288 | 7.896 | 9.786 | 10.761 | 12.793 | 14.785 |
| Long-term debt | 231 | 222 | 212 | 202 | 190 | 1.980 | 1.767 | 1.554 | 1.342 | 1.343 | 1.345 | 928 | 961 | 1.994 |
| Short-term debt | 138 | 145 | 145 | 150 | 133 | 388 | 499 | 617 | 674 | 732 | 946 | 1.324 | 1.141 | 841 |
| Total debt | 369 | 366 | 357 | 352 | 324 | 2.367 | 2.266 | 2.171 | 2.016 | 2.075 | 2.290 | 2.252 | 2.103 | 2.835 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|