| Revenue | DKK 128K | +145% |
| EBITDA | DKK 128K | +145% |
| Net profit | DKK 1,7M | -70% |
| Total assets | DKK 61,8M | +1% |
| Equity | DKK 52M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | -6 | -11 | -17 | -3 | 60 | 57 | 44 | 99 | 32 | 142 | 704 | 52 | 128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -171 | -0 | -200 | -0 | -0 |
| EBITDA | -36 | -6 | -11 | -17 | -3 | 60 | 57 | 44 | -52 | -139 | 142 | 504 | 52 | 128 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -15 | -19 | -19 | -25 | -54 | -55 | -59 | -60 | -98 | -84 |
| EBIT | -36 | -6 | -11 | -17 | -17 | 41 | 38 | 19 | -106 | -194 | 83 | 443 | -46 | 44 |
| Net financials | 3.551 | 7.159 | 8.712 | 3.355 | 1.250 | 5.783 | 4.470 | 7.122 | 3.406 | 6.707 | -4.139 | 3.575 | 7.453 | 2.296 |
| Profit before tax | 3.515 | 7.153 | 8.702 | 3.339 | 1.233 | 5.824 | 4.508 | 7.142 | 3.301 | 6.513 | -4.056 | 4.018 | 7.407 | 2.340 |
| Tax | -56 | -55 | 76 | 93 | 121 | 386 | 567 | 176 | 674 | 1.496 | -780 | 999 | 1.628 | 559 |
| Net profit | 3.571 | 7.208 | 8.626 | 3.246 | 1.113 | 5.438 | 3.940 | 6.965 | 2.627 | 5.017 | -3.276 | 3.019 | 5.754 | 1.745 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.589 | 13.082 | 19.702 | 22.080 | 22.343 | 28.829 | 33.934 | 49.542 | 52.409 | 57.864 | 51.490 | 54.291 | 61.238 | 61.751 |
| Equity | 3.651 | 10.811 | 19.388 | 22.068 | 22.330 | 27.717 | 30.658 | 37.570 | 40.143 | 45.048 | 41.572 | 44.532 | 50.286 | 52.031 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 841 | 813 | 11.564 | 11.389 | 11.218 | 9.470 | 9.402 | 10.767 | 9.495 |
| Short-term debt | 8.938 | 2.272 | 313 | 12 | 12 | 271 | 2.463 | 407 | 877 | 1.591 | 448 | 353 | 177 | 217 |
| Total debt | 8.938 | 2.272 | 313 | 12 | 12 | 1.112 | 3.276 | 11.971 | 12.265 | 12.809 | 9.918 | 9.756 | 10.944 | 9.712 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|