| Revenue | DKK 468K | +195% |
| EBITDA | DKK 468K | +195% |
| Net profit | DKK 280K | +774% |
| Total assets | DKK 3,8M | +39% |
| Equity | DKK 890K | +46% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 241 | 190 | 231 | 220 | 184 | 165 | 176 | 160 | 170 | 159 | 468 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 98 | 241 | 190 | 231 | 220 | 184 | 165 | 176 | 160 | 170 | 159 | 468 |
| Depreciation & amort. | -63 | -81 | -94 | -80 | -86 | -60 | -64 | -84 | -57 | -64 | -76 | -55 |
| EBIT | 35 | 161 | 96 | 151 | 134 | 124 | 101 | 91 | 103 | 106 | 83 | 413 |
| Net financials | -117 | -103 | -54 | -51 | -50 | -45 | -32 | -32 | -32 | -37 | -42 | -54 |
| Profit before tax | -82 | 58 | 41 | 100 | 84 | 80 | 69 | 59 | 71 | 69 | 42 | 359 |
| Tax | -18 | 13 | 9 | 22 | 19 | 18 | 15 | 13 | 16 | 15 | 10 | 79 |
| Net profit | -64 | 45 | 32 | 78 | 66 | 62 | 54 | 46 | 56 | 54 | 32 | 280 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.309 | 3.235 | 3.190 | 3.185 | 3.158 | 3.005 | 2.927 | 2.910 | 2.915 | 2.778 | 2.710 | 3.755 |
| Equity | 136 | 181 | 213 | 291 | 357 | 419 | 423 | 469 | 525 | 578 | 610 | 890 |
| Long-term debt | 3.096 | 1.657 | 1.556 | 1.467 | 1.380 | 1.274 | 1.169 | 1.075 | 985 | 893 | 819 | 736 |
| Short-term debt | 76 | 1.397 | 1.417 | 1.400 | 1.382 | 1.262 | 1.270 | 1.287 | 1.312 | 1.201 | 1.166 | 1.998 |
| Total debt | 3.173 | 3.054 | 2.973 | 2.868 | 2.763 | 2.536 | 2.439 | 2.362 | 2.297 | 2.094 | 1.985 | 2.734 |
No data on file.
No data on file.
| Person | Role here | Other companies |
|---|