| Revenue | DKK 3M | +0% |
| EBITDA | DKK 2,6M | -8% |
| Net profit | DKK 9,1M | +3% |
| Total assets | DKK 59,2M | +15% |
| Equity | DKK 58,6M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -290 | — | — | 322 | 717 | 801 | 999 | 1.082 | 1.229 | 2.290 | 3.358 | 2.999 | 3.001 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -4 | -44 | -40 | -40 | -15 | -33 | -86 | -140 | -357 |
| EBITDA | -18 | -240 | 0 | 0 | 322 | 713 | 757 | 959 | 1.041 | 1.205 | 2.257 | 3.272 | 2.859 | 2.644 |
| Depreciation & amort. | -2 | -25 | -0 | -0 | -65 | -185 | -248 | -265 | -298 | -398 | -296 | -789 | -871 | -844 |
| EBIT | -20 | -265 | 0 | 0 | 258 | 528 | 509 | 694 | 744 | 807 | 1.961 | 2.483 | 1.988 | 1.800 |
| Net financials | 0 | -4 | 0 | 0 | 1.488 | 1.504 | 54 | 1.766 | 1.799 | 3.729 | 4.099 | 5.768 | 7.309 | 7.716 |
| Profit before tax | -20 | -263 | 0 | 0 | 1.745 | 2.032 | 563 | 2.460 | 2.543 | 4.537 | 6.060 | 8.251 | 9.298 | 9.516 |
| Tax | -6 | -65 | -0 | -0 | -111 | 7 | 15 | 96 | 129 | 150 | 410 | 545 | 479 | 460 |
| Net profit | -14 | -198 | 0 | 0 | 1.856 | 2.025 | 549 | 2.364 | 2.414 | 4.387 | 5.650 | 7.705 | 8.819 | 9.056 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 201 | 484 | 0 | 0 | 18.649 | 17.158 | 17.015 | 30.600 | 31.936 | 33.984 | 36.173 | 43.577 | 51.422 | 59.201 |
| Equity | 94 | 243 | 0 | 0 | 3.591 | 5.617 | 6.165 | 23.302 | 25.607 | 29.769 | 35.194 | 42.300 | 50.518 | 58.575 |
| Long-term debt | 0 | -63 | 0 | 0 | 13.451 | 11.223 | 10.764 | 7.152 | 6.072 | 3.999 | 669 | 495 | 524 | 324 |
| Short-term debt | -101 | -167 | 0 | 0 | 1.607 | 319 | 86 | 138 | 184 | 162 | 102 | 542 | 191 | 40 |
| Total debt | -101 | -230 | 0 | 0 | 15.058 | 11.542 | 10.850 | 7.290 | 6.256 | 4.161 | 771 | 1.037 | 716 | 364 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|