| Revenue | DKK 18,3M | +20% |
| EBITDA | DKK 22,8M | +56% |
| Net profit | DKK 9M | +207% |
| Total assets | DKK 401,8M | +9% |
| Equity | DKK 115,9M | +8% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 640 | -654 | 590 | 670 | 752 | 1.157 | 2.016 | 4.060 | 5.910 | 8.753 | 11.439 | 13.603 | 15.210 | 18.285 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.462 |
| EBITDA | 640 | -642 | 590 | 670 | 752 | 1.157 | 17.244 | 11.154 | 13.761 | 13.791 | 39.221 | 6.946 | 14.551 | 22.772 |
| Depreciation & amort. | 6 | -6 | 78 | -76 | -80 | -110 | -0 | -0 | -0 | -0 | -0 | -9 | -0 | -0 |
| EBIT | 634 | -648 | 512 | 594 | 672 | 1.046 | 17.244 | 11.154 | 13.761 | 13.791 | 39.221 | 6.937 | 14.551 | 22.772 |
| Net financials | 842 | -1.142 | 1.620 | 1.077 | 2.906 | 3.919 | 666 | 5.869 | -1.516 | -1.062 | -3.516 | 2.334 | -10.069 | -10.816 |
| Profit before tax | 1.476 | -1.015 | 2.132 | 1.671 | 3.578 | 4.965 | 17.910 | 17.023 | 12.245 | 12.729 | 35.705 | 9.272 | 4.482 | 11.956 |
| Tax | 103 | 117 | 106 | 64 | 121 | 191 | 3.700 | 2.279 | 2.688 | 2.807 | 8.561 | 1.926 | 1.553 | 2.973 |
| Net profit | 1.373 | -1.133 | 2.026 | 1.607 | 3.457 | 4.774 | 14.210 | 14.745 | 9.557 | 9.922 | 27.144 | 7.345 | 2.930 | 8.983 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.995 | 16.174 | 16.569 | 18.556 | 26.583 | 45.292 | 101.160 | 168.072 | 200.251 | 233.855 | 303.055 | 340.565 | 369.459 | 401.780 |
| Equity | 5.343 | 6.428 | 8.454 | 10.012 | 13.419 | 18.144 | 35.688 | 50.383 | 59.886 | 69.753 | 96.840 | 104.128 | 106.999 | 115.921 |
| Long-term debt | 5.217 | -7.048 | 6.327 | 5.022 | 6.714 | 10.720 | 51.900 | 72.105 | 104.288 | 120.941 | 146.123 | 150.338 | 188.457 | 184.660 |
| Short-term debt | 2.435 | -2.698 | 1.788 | 3.522 | 6.450 | 16.428 | 9.350 | 39.801 | 28.562 | 34.535 | 45.354 | 72.825 | 60.872 | 86.758 |
| Total debt | 7.652 | -9.746 | 8.115 | 8.544 | 13.163 | 27.148 | 61.250 | 111.906 | 132.850 | 155.476 | 191.477 | 223.163 | 249.329 | 271.418 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|