| Revenue | DKK -17K | -35% |
| EBITDA | DKK -17K | +35% |
| Net profit | DKK 10M | +27% |
| Total assets | DKK 85M | +15% |
| Equity | DKK 74,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -17 | -8 | -11 | 28 | 17 | -16 | -20 | -25 | 0 | 0 | 0 | -27 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -17 | -8 | -11 | 28 | 17 | -16 | -20 | -25 | -19 | -36 | -18 | -27 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -24 | -24 | -24 | -24 | -24 | -6 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -17 | -8 | -11 | 4 | -7 | -40 | -44 | -49 | -25 | -36 | -18 | -27 | -17 |
| Net financials | 2.063 | 3.029 | 2.107 | 3.453 | 4.472 | 3.742 | 6.237 | 5.320 | 4.088 | 6.422 | 7.966 | 10.141 | 8.055 | 10.180 |
| Profit before tax | 2.052 | 3.012 | 2.099 | 3.442 | 4.476 | 3.735 | 6.197 | 5.276 | 4.015 | 6.374 | 7.871 | 10.029 | 8.029 | 10.163 |
| Tax | 6 | 3 | 11 | 12 | 21 | 29 | 17 | 18 | 29 | 37 | 73 | 88 | 134 | 156 |
| Net profit | 2.046 | 3.009 | 2.087 | 3.430 | 4.455 | 3.706 | 6.181 | 5.258 | 3.986 | 6.337 | 7.797 | 9.940 | 7.894 | 10.007 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.669 | 17.609 | 19.024 | 20.759 | 25.442 | 28.570 | 36.270 | 41.635 | 44.039 | 49.322 | 57.499 | 67.452 | 74.140 | 85.025 |
| Equity | 14.204 | 16.913 | 18.500 | 20.045 | 24.449 | 27.956 | 33.736 | 38.894 | 42.180 | 48.392 | 56.189 | 65.530 | 72.624 | 74.070 |
| Long-term debt | 0 | 0 | 0 | 0 | 50 | 0 | 1.617 | 1.614 | 1.251 | 0 | 0 | 0 | 1.487 | 2.432 |
| Short-term debt | 465 | 696 | 524 | 714 | 943 | 608 | 914 | 1.125 | 608 | 931 | 1.310 | 1.923 | 29 | 8.523 |
| Total debt | 465 | 696 | 524 | 714 | 993 | 608 | 2.532 | 2.739 | 1.859 | 931 | 1.310 | 1.923 | 1.516 | 10.955 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|