| Revenue | DKK 172K | -24% |
| EBITDA | DKK 28K | -67% |
| Net profit | DKK 144K | -33% |
| Total assets | DKK 4,8M | +3% |
| Equity | DKK 4,6M | +3% |
| Employees | 1 | — |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | 32 | 81 | — | 72 | 147 | 195 | 229 | 244 | 240 | 243 | 219 | 227 | 172 |
| Staff expenses | -0 | -0 | -0 | -0 | -98 | -98 | -98 | -98 | -98 | -98 | -104 | -98 | -144 | -144 |
| EBITDA | -46 | 32 | 81 | 61 | -27 | 48 | 97 | 130 | 145 | 141 | 140 | 121 | 83 | 28 |
| Depreciation & amort. | 110 | 73 | 66 | -60 | -75 | -151 | -212 | -272 | -196 | -169 | -114 | -30 | -30 | -30 |
| EBIT | -155 | -41 | 15 | 1 | -101 | -102 | -115 | -142 | -50 | -28 | 25 | 91 | 53 | -2 |
| Net financials | 409 | 245 | 863 | 174 | 536 | 231 | -76 | 667 | 423 | 730 | -286 | 377 | 226 | 187 |
| Profit before tax | 254 | 204 | 860 | 175 | 417 | 129 | -191 | 525 | 373 | 702 | -261 | 468 | 279 | 184 |
| Tax | 48 | 19 | 56 | 62 | 18 | 13 | -33 | 112 | 87 | 165 | -56 | 103 | 64 | 41 |
| Net profit | 205 | 185 | 803 | 113 | 399 | 116 | -158 | 413 | 286 | 538 | -205 | 365 | 215 | 144 |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.265 | 3.345 | 4.030 | 4.511 | 4.573 | 5.276 | 4.229 | 4.536 | 4.679 | 4.995 | 4.291 | 4.480 | 4.629 | 4.784 |
| Equity | 3.130 | 3.238 | 3.945 | 3.958 | 4.056 | 4.068 | 3.804 | 4.109 | 4.285 | 4.710 | 4.005 | 4.252 | 4.456 | 4.590 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 135 | 107 | 85 | 65 | 21 | 700 | 24 | 94 | 169 | 189 | 36 | 36 | 35 | 49 |
| Total debt | 135 | 107 | 85 | 65 | 21 | 700 | 24 | 94 | 169 | 189 | 36 | 36 | 35 | 49 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|