| Revenue | DKK 960K | +12% |
| EBITDA | DKK 960K | +12% |
| Net profit | DKK 144K | -69% |
| Total assets | DKK 4,5M | +2% |
| Equity | DKK 2,2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 555 | -364 | — | — | 417 | 382 | 464 | 249 | 526 | 574 | 556 | 565 | 857 | 960 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 555 | -34 | 0 | 0 | 417 | 382 | 464 | 691 | 526 | 574 | 556 | 598 | 857 | 960 |
| Depreciation & amort. | -104 | -165 | -0 | -0 | -192 | -304 | -280 | 221 | -395 | -458 | -266 | 16 | -471 | -504 |
| EBIT | 451 | -199 | 0 | 0 | 225 | 78 | 184 | 470 | 131 | 117 | 291 | 582 | 386 | 456 |
| Net financials | -97 | -59 | 0 | 0 | -39 | 23 | -31 | -54 | -107 | 114 | -354 | 15 | 108 | -159 |
| Profit before tax | 354 | -140 | 0 | 0 | 187 | 54 | 152 | 416 | 25 | 230 | -63 | 597 | 494 | 297 |
| Tax | 65 | -0 | -0 | -0 | -0 | 12 | 34 | 93 | 6 | 51 | -13 | 90 | 27 | 154 |
| Net profit | 195 | -105 | 0 | 0 | 146 | 42 | 118 | 323 | 19 | 180 | -50 | 507 | 466 | 144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.780 | 1.325 | 0 | 0 | 1.359 | 1.829 | 2.194 | 2.890 | 3.082 | 2.966 | 2.582 | 3.953 | 4.402 | 4.511 |
| Equity | 275 | 380 | 0 | 0 | 455 | 497 | 614 | 938 | 957 | 1.136 | 1.086 | 1.594 | 2.060 | 2.203 |
| Long-term debt | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 966 | 682 | 501 |
| Short-term debt | 1.438 | -945 | 0 | 0 | 838 | 1.253 | 1.473 | 1.754 | 1.921 | 1.576 | 1.254 | 1.177 | 1.379 | 1.413 |
| Total debt | 1.554 | -945 | 0 | 0 | 838 | 1.253 | 1.473 | 1.754 | 1.921 | 1.576 | 1.254 | 2.143 | 2.060 | 1.914 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|