| Revenue | DKK 209K | +24% |
| EBITDA | DKK 760K | +1276% |
| Net profit | DKK 502K | +518% |
| Total assets | DKK 9,4M | -7% |
| Equity | DKK 6,1M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 235 | 244 | 240 | 237 | 239 | 243 | 372 | 447 | 488 | 327 | 245 | 215 | 169 | 209 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 158 | 188 | 206 | 196 | 186 | 189 | 255 | 305 | 309 | 2.499 | 620 | 115 | -65 | 760 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 158 | 188 | 206 | 196 | 186 | 189 | 255 | 305 | 309 | 2.499 | 620 | 115 | -65 | 760 |
| Net financials | -73 | 14 | -66 | 81 | 12 | 99 | -123 | -153 | -187 | -100 | -98 | -77 | -90 | -131 |
| Profit before tax | 85 | 202 | 140 | 278 | 199 | 288 | 132 | 152 | 121 | 2.399 | 522 | 38 | -154 | 630 |
| Tax | 21 | 25 | 33 | 39 | 42 | 63 | 28 | 32 | 26 | 576 | 107 | 8 | -34 | 128 |
| Net profit | 64 | 177 | 107 | 238 | 157 | 225 | 105 | 120 | 96 | 1.823 | 416 | 30 | -120 | 502 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.629 | 7.644 | 9.313 | 10.480 | 8.769 | 10.872 | 15.332 | 14.455 | 16.909 | 12.638 | 10.056 | 10.096 | 10.134 | 9.383 |
| Equity | 2.205 | 2.382 | 2.490 | 2.728 | 2.885 | 3.110 | 3.214 | 3.334 | 3.429 | 5.253 | 5.668 | 5.698 | 5.578 | 6.080 |
| Long-term debt | 1.748 | 1.706 | 1.662 | 1.617 | 1.548 | 1.484 | 4.540 | 4.479 | 5.734 | 4.435 | 3.149 | 2.118 | 2.118 | 2.039 |
| Short-term debt | 272 | 3.176 | 4.782 | 5.779 | 3.981 | 5.922 | 7.221 | 6.285 | 7.389 | 2.950 | 1.239 | 2.280 | 2.438 | 1.264 |
| Total debt | 2.020 | 4.882 | 6.444 | 7.396 | 5.529 | 7.406 | 11.761 | 10.764 | 13.123 | 7.385 | 4.388 | 4.398 | 4.556 | 3.303 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|