| Revenue | DKK 200K | -25% |
| EBITDA | DKK 200K | -25% |
| Net profit | DKK 196K | -21% |
| Total assets | DKK 1M | +18% |
| Equity | DKK 701K | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 205 | 190 | 246 | 50 | 201 | 524 | 790 | 376 | -2 | 169 | 55 | 20 | 267 | 200 |
| Staff expenses | -0 | -2 | -6 | -7 | -4 | -1 | -8 | -102 | -103 | -106 | -771 | -517 | -1 | -0 |
| EBITDA | 204 | 188 | 240 | 43 | 197 | 523 | 782 | 274 | -105 | 64 | -717 | -497 | 266 | 200 |
| Depreciation & amort. | 4 | 11 | 11 | 11 | -11 | -7 | -4 | -14 | -33 | -33 | -33 | -33 | -15 | -0 |
| EBIT | 200 | 177 | 229 | 32 | 186 | 516 | 778 | 260 | -138 | 31 | -750 | -530 | 251 | 200 |
| Net financials | 0 | -0 | -1 | 1 | -1 | -2 | -2 | -2 | -9 | -12 | -14 | -2 | -3 | -4 |
| Profit before tax | 200 | 176 | 228 | 33 | 185 | 514 | 776 | 258 | -147 | 18 | -764 | -533 | 248 | 196 |
| Tax | 50 | 44 | 57 | 8 | 41 | 113 | 171 | 57 | -32 | 4 | 19 | -0 | -0 | -0 |
| Net profit | 150 | 133 | 172 | 25 | 145 | 401 | 605 | 201 | -115 | 14 | -782 | -533 | 248 | 196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 453 | 788 | 707 | 704 | 899 | 1.419 | 2.014 | 2.146 | 1.906 | 1.915 | 1.392 | 655 | 876 | 1.036 |
| Equity | 230 | 363 | 535 | 560 | 705 | 1.105 | 1.711 | 1.912 | 1.797 | 1.811 | 1.029 | 497 | 627 | 701 |
| Long-term debt | 48 | 44 | 46 | 0 | 30 | 103 | 157 | 39 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 173 | 379 | 124 | 144 | 164 | 211 | 142 | 185 | 109 | 104 | 363 | 159 | 249 | 335 |
| Total debt | 221 | 423 | 171 | 144 | 194 | 314 | 299 | 224 | 109 | 104 | 363 | 159 | 249 | 335 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|