| Revenue | DKK 65K | +3% |
| EBITDA | DKK 65K | +3% |
| Net profit | DKK 1,2M | +98% |
| Total assets | DKK 15,4M | -11% |
| Equity | DKK 14M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | 93 | 86 | 90 | 88 | 66 | 0 | 1 | 71 | 57 | 63 | 77 | 63 | 65 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | 93 | -298 | 90 | 88 | 158 | 0 | 1 | 71 | 57 | 63 | 77 | 63 | 65 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -13 | -13 | -13 | -13 | -0 |
| EBIT | -26 | 93 | -298 | 90 | 88 | 158 | 0 | 1 | 58 | 44 | 51 | 64 | 50 | 65 |
| Net financials | -98 | -53 | -217 | 503 | 47 | 316 | 161 | 160 | 1.242 | 1.970 | -249 | 5.697 | 641 | 1.146 |
| Profit before tax | -125 | 40 | -131 | 593 | 135 | 382 | 161 | 161 | 1.300 | 2.014 | -199 | 5.761 | 691 | 1.211 |
| Tax | -14 | 16 | 15 | 16 | 15 | 7 | -11 | -0 | 279 | 215 | -127 | 145 | 89 | 19 |
| Net profit | -110 | 23 | -146 | 577 | 120 | 375 | 172 | 161 | 1.021 | 1.798 | -72 | 5.616 | 603 | 1.191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.576 | 2.621 | 2.374 | 2.804 | 2.926 | 1.302 | 1.474 | 3.322 | 11.498 | 13.247 | 13.224 | 17.486 | 17.430 | 15.433 |
| Equity | 352 | 376 | 230 | 807 | 927 | 1.302 | 1.474 | 1.635 | 9.692 | 11.091 | 10.619 | 15.835 | 16.037 | 14.029 |
| Long-term debt | -1.245 | 1.345 | 1.345 | 1.345 | 1.345 | 0 | 0 | 1.336 | 1.336 | 1.310 | 1.286 | 1.269 | 1.252 | 1.235 |
| Short-term debt | -979 | 900 | 799 | 652 | 654 | 0 | 0 | 351 | 470 | 847 | 1.318 | 382 | 141 | 169 |
| Total debt | -2.224 | 2.245 | 2.144 | 1.997 | 1.999 | 0 | 0 | 1.687 | 1.806 | 2.157 | 2.605 | 1.651 | 1.393 | 1.404 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
| Individual | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|