| Revenue | DKK 338,1M | -12965% |
| EBITDA | DKK 21,2M | +520% |
| Net profit | DKK 12,9M | +35% |
| Total assets | DKK 175M | +61% |
| Equity | DKK 103,1M | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -69 | 203 | 98 | 308 | 319 | 226.608 | 1.083 | 1.156 | 420 | -467 | -1.174 | -2.406 | -2.628 | 338.106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -204.623 | -376 | -1.673 | -956 | -1.218 | -578 | -3 | -0 | -319.716 |
| EBITDA | -69 | 203 | 98 | 308 | 319 | 12.780 | -1.107 | 1.919 | -536 | 803 | -2.901 | -5.540 | -5.044 | 21.177 |
| Depreciation & amort. | -0 | -0 | -0 | -20 | -20 | -1.104 | -20 | -20 | -20 | -20 | -20 | -26 | -0 | -1.129 |
| EBIT | -69 | 203 | 98 | 287 | 298 | 11.676 | -1.127 | 1.899 | -556 | 782 | -2.922 | -5.567 | -5.044 | 20.048 |
| Net financials | 15.179 | 6.816 | 13.080 | 13.879 | 8.953 | 2.014 | 9.680 | 10.312 | 3.129 | 8.608 | 1.817 | 11.893 | 13.721 | -3.410 |
| Profit before tax | 15.110 | 7.019 | 13.178 | 14.166 | 9.251 | 13.690 | 8.553 | 12.211 | 2.573 | 9.390 | -1.105 | 6.326 | 8.677 | 16.638 |
| Tax | -174 | 21 | 1 | -154 | 310 | 3.196 | 315 | 241 | 632 | 1.266 | -716 | -339 | -865 | 3.749 |
| Net profit | 15.284 | 6.998 | 13.177 | 14.320 | 8.941 | 10.494 | 8.868 | 11.970 | 1.941 | 8.125 | -389 | 6.665 | 9.541 | 12.889 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.033 | 82.344 | 103.637 | 53.844 | 57.272 | 88.879 | 70.790 | 81.336 | 82.626 | 90.291 | 85.051 | 91.218 | 108.681 | 175.009 |
| Equity | 39.335 | 72.258 | 96.793 | 47.882 | 55.323 | 63.717 | 70.584 | 80.254 | 80.195 | 87.320 | 83.331 | 87.496 | 93.237 | 103.126 |
| Long-term debt | 9.616 | 10.012 | 6.663 | 5.318 | 1.713 | 2.285 | 2.963 | 0 | 1.151 | 1.298 | 0 | 1.502 | 6.359 | 15.607 |
| Short-term debt | 6.081 | 74 | 178 | 635 | 226 | 22.866 | 194 | 281 | 322 | 794 | 398 | 1.226 | 8.727 | 53.794 |
| Total debt | 15.698 | 10.086 | 6.841 | 5.953 | 1.939 | 25.151 | 194 | 281 | 1.473 | 2.093 | 398 | 2.728 | 15.086 | 69.400 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|