| Revenue | DKK 131K | +255% |
| EBITDA | DKK 60K | +267% |
| Net profit | DKK 644K | +25% |
| Total assets | DKK 16,8M | +4% |
| Equity | DKK 16,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -44 | 44 | 96 | 100 | 64 | 117 | 123 | 118 | 113 | 137 | 36 | 37 | 131 |
| Staff expenses | -0 | -0 | -0 | -57 | -83 | -81 | -75 | -50 | -50 | -53 | -54 | -74 | -73 | -71 |
| EBITDA | -22 | -44 | 44 | 38 | 16 | -17 | 43 | 73 | 68 | 60 | 83 | -38 | -36 | 60 |
| Depreciation & amort. | -0 | -5 | -40 | -48 | -49 | -49 | -52 | -54 | -54 | -51 | -50 | -50 | -47 | -47 |
| EBIT | -22 | -48 | 4 | -9 | -33 | -66 | -9 | 19 | 14 | 9 | 32 | -88 | -83 | 13 |
| Net financials | 1.805 | 2.122 | 2.177 | -347 | 298 | 894 | 298 | 302 | -255 | 1.554 | -930 | 357 | 605 | 836 |
| Profit before tax | 1.783 | 2.074 | 2.180 | -357 | 265 | 828 | 289 | 322 | -242 | 1.563 | -897 | 269 | 522 | 849 |
| Tax | 83 | 150 | 188 | 150 | 31 | 148 | 71 | -18 | -54 | 352 | -0 | 3 | 5 | 204 |
| Net profit | 1.699 | 1.924 | 1.992 | -506 | 234 | 680 | 218 | 340 | -188 | 1.211 | -897 | 266 | 517 | 644 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.961 | 18.720 | 20.619 | 19.760 | 19.476 | 19.859 | 19.752 | 19.784 | 19.338 | 20.460 | 18.989 | 15.903 | 16.206 | 16.798 |
| Equity | 16.553 | 18.180 | 19.874 | 19.367 | 19.302 | 19.681 | 19.596 | 19.629 | 19.134 | 20.034 | 18.824 | 15.706 | 15.958 | 16.553 |
| Long-term debt | 0 | 0 | 0 | 71 | 45 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| Short-term debt | 408 | 538 | 745 | 322 | 129 | 154 | 132 | 130 | 180 | 401 | 140 | 172 | 222 | 220 |
| Total debt | 408 | 538 | 745 | 393 | 174 | 179 | 157 | 155 | 204 | 426 | 165 | 197 | 247 | 245 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|