| Revenue | DKK 312K | +24% |
| EBITDA | DKK 312K | +29% |
| Net profit | DKK 890K | -9% |
| Total assets | DKK 15M | +30% |
| Equity | DKK 8,7M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 425 | 270 | 309 | 326 | 337 | 462 | 597 | 117 | 178 | 183 | 204 | 265 | 251 | 312 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 349 | 270 | 309 | 326 | 337 | 462 | 597 | 117 | 178 | 183 | 204 | 240 | 242 | 312 |
| Depreciation & amort. | 233 | 201 | 252 | 291 | 271 | -215 | -236 | -47 | -97 | -132 | -124 | -167 | -110 | -107 |
| EBIT | 116 | 69 | 56 | 36 | 66 | 247 | 361 | 70 | 81 | 51 | 79 | 73 | 132 | 205 |
| Net financials | 483 | 18 | 195 | 387 | -270 | -8 | -154 | 65 | 282 | 386 | 937 | 869 | 821 | 644 |
| Profit before tax | 229 | 87 | 251 | 422 | -204 | 239 | 206 | 135 | 364 | 437 | 1.017 | 942 | 953 | 849 |
| Tax | -64 | -45 | -10 | -27 | -22 | 5 | 32 | -6 | 42 | 15 | 137 | -73 | -27 | -41 |
| Net profit | 293 | 133 | 261 | 449 | -182 | 233 | 175 | 141 | 321 | 423 | 880 | 1.015 | 981 | 890 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.936 | 8.670 | 6.914 | 7.367 | 8.857 | 9.016 | 8.496 | 6.557 | 7.676 | 8.269 | 9.689 | 11.899 | 11.583 | 15.019 |
| Equity | 4.277 | 4.410 | 4.572 | 4.922 | 4.638 | 4.768 | 4.837 | 4.871 | 5.081 | 5.391 | 6.157 | 7.054 | 7.913 | 8.668 |
| Long-term debt | 2.238 | 2.080 | 1.957 | 1.883 | 3.144 | 2.888 | 2.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.421 | 2.168 | 372 | 561 | 1.074 | 1.348 | 1.029 | 1.687 | 2.566 | 2.858 | 3.520 | 4.839 | 3.670 | 6.351 |
| Total debt | 4.659 | 4.248 | 2.329 | 2.444 | 4.218 | 4.236 | 3.650 | 1.687 | 2.566 | 2.858 | 3.520 | 4.839 | 3.670 | 6.351 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|