| Revenue | DKK 266K | +74% |
| EBITDA | DKK 266K | +74% |
| Net profit | DKK 371K | -51% |
| Total assets | DKK 4,2M | +26% |
| Equity | DKK 2,8M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -7 | -7 | -7 | -5 | 31 | 238 | 198 | 201 | 210 | 201 | 167 | 153 | 266 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -7 | -7 | -7 | -5 | 31 | 238 | 198 | 201 | 210 | 201 | 167 | 153 | 266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -37 | -107 | -111 | -98 | -50 | -43 | -35 | -49 | -108 |
| EBIT | -11 | -7 | -7 | -7 | -5 | -5 | 131 | 87 | 103 | 160 | 159 | 132 | 104 | 159 |
| Net financials | 109 | 1 | 84 | 17 | 78 | -108 | 369 | 154 | 153 | 665 | 415 | -182 | 679 | 240 |
| Profit before tax | 99 | -6 | 77 | 10 | 72 | -114 | 500 | 241 | 257 | 825 | 574 | -51 | 783 | 399 |
| Tax | -3 | 3 | -0 | -0 | -0 | -17 | 22 | 23 | 20 | 22 | 40 | 37 | 24 | 29 |
| Net profit | 102 | -9 | 77 | 10 | 72 | -97 | 478 | 218 | 237 | 803 | 534 | -88 | 759 | 371 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 262 | 354 | 299 | 372 | 1.585 | 1.883 | 1.706 | 1.637 | 2.369 | 2.670 | 2.361 | 3.355 | 4.238 |
| Equity | 182 | 173 | 250 | 259 | 332 | 235 | 713 | 825 | 954 | 1.646 | 2.067 | 1.865 | 2.506 | 2.816 |
| Long-term debt | 57 | 68 | 0 | 0 | 0 | 555 | 617 | 488 | 457 | 427 | 397 | 373 | 654 | 1.040 |
| Short-term debt | 99 | 21 | 104 | 40 | 40 | 795 | 549 | 382 | 224 | 294 | 202 | 92 | 185 | 465 |
| Total debt | 156 | 89 | 104 | 40 | 40 | 1.350 | 1.165 | 871 | 681 | 721 | 599 | 465 | 838 | 1.505 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|