| Revenue | DKK 59K | -18% |
| EBITDA | DKK -41K | -47% |
| Net profit | DKK -30K | -189% |
| Total assets | DKK 4,3M | -5% |
| Equity | DKK 4,3M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 161 | 160 | 167 | 174 | 160 | 183 | 191 | 162 | 201 | 204 | 83 | 69 | 72 | 59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -100 |
| EBITDA | 128 | 127 | 134 | 174 | 160 | 183 | 191 | 162 | 201 | 204 | 83 | -30 | -28 | -41 |
| Depreciation & amort. | -0 | -0 | -0 | -33 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 |
| EBIT | 128 | 127 | 134 | 141 | 125 | 148 | 156 | 127 | 166 | 169 | 48 | -65 | -63 | -76 |
| Net financials | -823 | 692 | 151 | 457 | 964 | 845 | 676 | 454 | 302 | 367 | -78 | 164 | 115 | 46 |
| Profit before tax | -695 | 819 | 285 | 598 | 1.089 | 993 | 832 | 581 | 467 | 536 | -29 | 98 | 52 | -29 |
| Tax | 7 | 33 | 18 | 27 | 23 | 32 | 40 | 37 | 48 | 50 | -5 | 29 | 18 | 1 |
| Net profit | -701 | 786 | 267 | 571 | 1.066 | 961 | 792 | 544 | 419 | 485 | -25 | 69 | 34 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.330 | 3.000 | 3.024 | 3.423 | 3.860 | 4.229 | 4.394 | 4.601 | 5.092 | 5.227 | 4.847 | 4.762 | 4.554 | 4.323 |
| Equity | — | 1.570 | 1.637 | 2.009 | 2.824 | 3.586 | 4.177 | 4.521 | 4.741 | 5.026 | 4.801 | 4.670 | 4.505 | 4.274 |
| Long-term debt | 2.255 | 2.174 | 2.099 | 1.618 | 752 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 24 |
| Short-term debt | 87 | 110 | 153 | 241 | 659 | 644 | 217 | 80 | 352 | 201 | 45 | 67 | 25 | 25 |
| Total debt | 2.342 | 2.284 | 1.387 | 1.414 | 1.411 | 644 | 217 | 80 | 352 | 201 | 45 | 91 | 49 | 49 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|