| Revenue | DKK 2M | -1671% |
| EBITDA | DKK 1,5M | +257% |
| Net profit | DKK 5,5M | +2344% |
| Total assets | DKK 40M | +15% |
| Equity | DKK 27,3M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -6 | -50 | 177 | 429 | 774 | 974 | 617 | 4.793 | 1.363 | -1.122 | -125 | 1.967 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -290 | -477 | -448 | -510 | -444 |
| EBITDA | -6 | -6 | -6 | -50 | 177 | 429 | 774 | 974 | 617 | 8.640 | 580 | -1.544 | -967 | 1.523 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -148 | -212 | -212 | -212 | -0 | -300 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -6 | -6 | -50 | 30 | 217 | 562 | 763 | 617 | 8.340 | 580 | -1.544 | -967 | 1.523 |
| Net financials | 221 | 415 | 1.186 | 1.669 | 3.636 | 1.460 | 284 | 1.586 | 907 | -414 | -270 | -1.702 | 834 | 4.064 |
| Profit before tax | 215 | 409 | 1.179 | 1.619 | 3.666 | 1.676 | 846 | 2.349 | 1.524 | 7.927 | 331 | -3.246 | 199 | 5.586 |
| Tax | -2 | 0 | 4 | -16 | -14 | -66 | 46 | 116 | 38 | 1.848 | 47 | 631 | -26 | 81 |
| Net profit | 216 | 409 | 1.176 | 1.635 | 3.680 | 1.742 | 800 | 2.233 | 1.486 | 6.078 | 284 | -3.877 | 225 | 5.506 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.334 | 3.921 | 5.488 | 9.729 | 18.822 | 20.605 | 22.600 | 25.165 | 33.187 | 35.451 | 38.113 | 35.994 | 34.849 | 40.024 |
| Equity | 3.322 | 3.731 | 4.906 | 6.541 | 10.221 | 11.963 | 12.658 | 14.783 | 19.411 | 25.377 | 25.603 | 21.667 | 21.831 | 27.337 |
| Long-term debt | 0 | 0 | 0 | 0 | 6.323 | 5.988 | 5.651 | 5.305 | 4.977 | 4.637 | 4.345 | 4.061 | 4.084 | 3.768 |
| Short-term debt | 13 | 190 | 582 | 3.188 | 2.253 | 2.654 | 4.291 | 5.077 | 7.923 | 3.614 | 6.324 | 8.419 | 6.992 | 6.832 |
| Total debt | 13 | 190 | 582 | 3.188 | 8.576 | 8.642 | 9.942 | 10.382 | 12.901 | 8.251 | 10.669 | 12.480 | 11.076 | 10.600 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |