| Revenue | DKK 81K | -42% |
| EBITDA | DKK 46K | -36% |
| Net profit | DKK 35K | -37% |
| Total assets | DKK 479K | +7% |
| Equity | DKK 299K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | 171 | 50 | 54 | 63 | 51 | 113 | 181 | 213 | 50 | 186 | 47 | 140 | 81 |
| Staff expenses | -0 | -146 | -27 | -33 | -48 | -36 | -91 | -74 | -96 | -47 | -3 | -1 | -16 | -0 |
| EBITDA | -8 | 25 | 24 | 20 | 16 | 15 | 22 | 107 | 64 | -39 | 125 | -23 | 72 | 46 |
| Depreciation & amort. | 8 | 16 | -16 | -18 | -8 | -21 | -21 | -21 | -22 | -22 | -9 | -12 | -15 | -15 |
| EBIT | -16 | 9 | 8 | 2 | 7 | -6 | 1 | 86 | 42 | -61 | 116 | -35 | 57 | 31 |
| Net financials | -0 | -3 | -5 | -5 | -6 | -6 | -5 | -4 | -4 | -1 | -8 | -4 | -7 | -4 |
| Profit before tax | -8 | 6 | 3 | 65 | 1 | 1 | -4 | 81 | 38 | -62 | 108 | -39 | 51 | 27 |
| Tax | 4 | 1 | 1 | 34 | 37 | 7 | -1 | 49 | -15 | -10 | 28 | -10 | -5 | -8 |
| Net profit | -12 | 5 | 2 | 31 | -35 | -6 | -3 | 32 | 53 | -53 | 80 | -29 | 56 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 143 | 331 | 326 | 384 | 343 | 328 | 307 | 393 | 407 | 318 | 366 | 351 | 448 | 479 |
| Equity | 132 | 137 | 138 | 169 | 133 | 128 | 125 | 157 | 209 | 157 | 237 | 208 | 264 | 299 |
| Long-term debt | 0 | 172 | 158 | 151 | 144 | 137 | 129 | 121 | 121 | 121 | 96 | 87 | 78 | 69 |
| Short-term debt | 11 | 23 | 30 | 64 | 64 | 63 | 52 | 109 | 76 | 40 | 33 | 56 | 106 | 111 |
| Total debt | 11 | 195 | 188 | 215 | 208 | 200 | 182 | 230 | 198 | 161 | 129 | 143 | 184 | 180 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|