| Revenue | DKK 2,8M | +127% |
| EBITDA | DKK 2,7M | +137% |
| Net profit | DKK 2,3M | +76% |
| Total assets | DKK 28,7M | +36% |
| Equity | DKK 8,9M | +33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | 44 | 50 | 87 | 161 | 40 | -95 | 16 | 5 | 245 | 1.829 | 1.466 | 1.253 | 2.843 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -90 | -120 | -155 |
| EBITDA | 55 | 44 | 50 | 73 | 120 | 40 | -95 | 16 | 5 | 245 | 1.829 | 1.376 | 1.133 | 2.688 |
| Depreciation & amort. | -0 | -0 | -19 | -19 | -21 | -19 | -19 | -19 | -19 | -62 | -161 | -154 | -155 | -640 |
| EBIT | 55 | 44 | 31 | 54 | 99 | 20 | -115 | -4 | -14 | 184 | 1.669 | 1.222 | 978 | 2.048 |
| Net financials | 51 | 533 | 595 | 1.125 | 974 | 1.008 | -114 | 340 | 276 | 517 | -1.918 | -280 | 435 | 473 |
| Profit before tax | 106 | 577 | 625 | 1.179 | 1.073 | 1.028 | -237 | 332 | 258 | 700 | -250 | 942 | 1.413 | 2.521 |
| Tax | 7 | 5 | 4 | 17 | -40 | 18 | -18 | 18 | -6 | -11 | 289 | 154 | 98 | 211 |
| Net profit | 99 | 573 | 622 | 1.161 | 1.112 | 1.010 | -218 | 315 | 264 | 712 | -538 | 788 | 1.315 | 2.311 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.685 | 2.223 | 2.769 | 4.106 | 5.198 | 6.253 | 6.218 | 5.797 | 7.470 | 15.088 | 12.684 | 16.215 | 21.046 | 28.662 |
| Equity | 404 | 928 | 1.501 | 2.612 | 3.674 | 4.633 | 4.362 | 4.622 | 4.831 | 5.486 | 4.834 | 5.504 | 6.697 | 8.940 |
| Long-term debt | 674 | 648 | 622 | 598 | 573 | 550 | 526 | 503 | 478 | 473 | 191 | 7.690 | 7.363 | 16.191 |
| Short-term debt | 607 | 646 | 646 | 896 | 951 | 1.070 | 1.079 | 95 | 1.172 | 7.973 | 6.135 | 1.300 | 6.841 | 3.375 |
| Total debt | 1.281 | 1.294 | 1.269 | 1.493 | 1.524 | 1.621 | 1.605 | 597 | 1.650 | 8.446 | 6.326 | 8.990 | 14.204 | 19.565 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|