| Revenue | DKK 1,1M | +5% |
| EBITDA | DKK 738K | -2% |
| Net profit | DKK 546K | +46% |
| Total assets | DKK 4,5M | -15% |
| Equity | DKK 3,1M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103 | 135 | 69 | 172 | -40 | 61 | -238 | 331 | 469 | 1.286 | 1.555 | 1.025 | 1.055 | 1.104 |
| Staff expenses | -103 | -46 | -24 | -45 | -28 | -27 | -13 | -12 | -11 | -153 | -263 | -334 | -302 | -366 |
| EBITDA | 0 | 88 | 45 | 127 | -68 | 35 | -251 | 319 | 458 | 1.133 | 1.292 | 691 | 753 | 738 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -64 | -111 | -111 | -111 | -111 | -47 | -0 |
| EBIT | 0 | 88 | 45 | 127 | -68 | 35 | -251 | 255 | 347 | 1.021 | 1.180 | 579 | 706 | 738 |
| Net financials | 0 | -1 | -2 | -16 | -13 | -7 | -30 | -92 | -53 | -126 | -210 | -140 | -209 | -34 |
| Profit before tax | 0 | 88 | 43 | 111 | -81 | 28 | -280 | 162 | 294 | 896 | 970 | 439 | 497 | 704 |
| Tax | 0 | 22 | 11 | 26 | -17 | 6 | -61 | 37 | 65 | 197 | 216 | 99 | 122 | 158 |
| Net profit | -0 | 66 | 32 | 84 | -64 | 22 | -220 | 125 | 229 | 698 | 754 | 340 | 375 | 546 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 288 | 387 | 824 | 948 | 677 | 695 | 1.549 | 4.167 | 3.699 | 5.049 | 5.087 | 5.503 | 5.335 | 4.548 |
| Equity | 143 | 208 | 241 | 325 | 261 | 282 | 63 | 188 | 417 | 1.115 | 1.870 | 2.209 | 2.584 | 3.130 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 145 | 179 | 583 | 623 | 416 | 413 | 1.486 | 3.979 | 3.252 | 3.882 | 3.191 | 3.292 | 2.751 | 1.418 |
| Total debt | 145 | 179 | 583 | 623 | 416 | 413 | 1.486 | 3.979 | 3.252 | 3.882 | 3.191 | 3.292 | 2.751 | 1.418 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2014 | |
AVENIR ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|