| Revenue | DKK 469K | -14% |
| EBITDA | DKK 358K | +9% |
| Net profit | DKK 1,7M | -2% |
| Total assets | DKK 43,6M | +2% |
| Equity | DKK 43,2M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.631 | -1.618 | 1.304 | 1.581 | 1.717 | 1.185 | 58 | -175 | -128 | -121 | -114 | -133 | 548 | 469 |
| Staff expenses | -512 | -512 | -514 | -424 | -424 | -424 | -424 | -424 | -334 | -424 | -425 | -425 | -219 | -111 |
| EBITDA | 1.119 | -470 | 791 | 1.157 | 1.293 | 761 | -366 | -599 | -462 | -402 | -539 | -558 | 329 | 358 |
| Depreciation & amort. | 318 | -318 | -318 | -318 | -318 | -353 | -506 | -60 | -60 | 72 | -0 | -0 | -0 | -0 |
| EBIT | 801 | -788 | 473 | 839 | 975 | 408 | -872 | -660 | -522 | -474 | -539 | -558 | 329 | 358 |
| Net financials | 954 | -813 | 847 | 2.174 | -106 | 2.216 | 1.695 | 2.834 | -3.992 | 3.551 | 965 | -4 | 1.923 | 1.865 |
| Profit before tax | 1.754 | -1.573 | 1.320 | 3.013 | 868 | 2.624 | 823 | 2.175 | -4.514 | 3.077 | 426 | -562 | 2.252 | 2.223 |
| Tax | 439 | -394 | 287 | 631 | 71 | 578 | 584 | 479 | -993 | 677 | 94 | -134 | 465 | 477 |
| Net profit | 1.316 | -1.180 | 1.032 | 2.382 | 797 | 2.045 | 240 | 1.696 | -3.521 | 2.400 | 332 | -429 | 1.787 | 1.746 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.961 | 42.811 | 43.663 | 46.291 | 46.299 | 48.476 | 45.232 | 42.391 | 38.224 | 44.355 | 44.635 | 40.949 | 42.726 | 43.566 |
| Equity | 39.316 | 39.196 | 40.178 | 42.510 | 43.307 | 42.302 | 42.542 | 41.438 | 37.917 | 40.262 | 40.481 | 39.938 | 41.607 | 43.230 |
| Long-term debt | 1.028 | -1.052 | 1.067 | 1.091 | 879 | 901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 702 | -619 | 483 | 805 | 322 | 3.443 | 2.678 | 943 | 307 | 4.093 | 4.154 | 1.011 | 1.119 | 336 |
| Total debt | 1.730 | -1.671 | 1.549 | 1.896 | 1.201 | 4.345 | 2.678 | 943 | 307 | 4.093 | 4.154 | 1.011 | 1.119 | 336 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|