| Revenue | DKK 314K | +26% |
| EBITDA | DKK 314K | +26% |
| Net profit | DKK 50K | +134% |
| Total assets | DKK 3,1M | +1% |
| Equity | DKK 238K | +26% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 776 | 825 | 670 | 697 | 934 | 1.115 | 1.011 | 54 | 275 | 227 | 250 | 314 |
| Staff expenses | -431 | -679 | -607 | -572 | -597 | -769 | -512 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 345 | 146 | 64 | 76 | 295 | 267 | 435 | 54 | 275 | 227 | 250 | 314 |
| Depreciation & amort. | -43 | -72 | -78 | -66 | -68 | -76 | -79 | -77 | -70 | -67 | -67 | -67 |
| EBIT | 303 | 75 | -15 | 11 | 227 | 190 | 356 | -24 | 205 | 159 | 183 | 247 |
| Net financials | -235 | -105 | -108 | -105 | -105 | -103 | -46 | -86 | -149 | -105 | -293 | -148 |
| Profit before tax | 68 | -17 | -122 | -95 | 123 | 87 | 310 | -110 | 56 | 55 | -110 | 99 |
| Tax | 17 | 7 | -28 | -21 | 28 | 22 | 61 | -22 | 9 | 27 | 34 | 49 |
| Net profit | 51 | -24 | -95 | -73 | 95 | 65 | 249 | -88 | 47 | 28 | -144 | 50 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.008 | 3.048 | 2.837 | 2.706 | 2.887 | 2.890 | 2.731 | 3.071 | 3.221 | 3.148 | 3.054 | 3.070 |
| Equity | 131 | 108 | 13 | -60 | 32 | 97 | 346 | 258 | 305 | 333 | 189 | 238 |
| Long-term debt | 2.406 | 2.380 | 2.314 | 2.209 | 2.120 | 2.027 | 1.981 | 2.210 | 2.207 | 1.971 | 1.990 | 1.732 |
| Short-term debt | 464 | 561 | 510 | 558 | 735 | 764 | 383 | 603 | 704 | 839 | 872 | 1.099 |
| Total debt | 2.870 | 2.941 | 2.824 | 2.767 | 2.855 | 2.792 | 2.364 | 2.813 | 2.911 | 2.811 | 2.863 | 2.831 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|