| Revenue | DKK 702K | +725% |
| EBITDA | DKK 688K | +1369% |
| Net profit | DKK 675K | +4012% |
| Total assets | DKK 3,7M | +22% |
| Equity | DKK 1,6M | +75% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 99 | 124 | 127 | 135 | 127 | 110 | 99 | 94 | 95 | 85 | 702 |
| Staff expenses | -0 | -46 | -46 | -44 | -44 | -43 | -34 | -40 | -12 | -15 | -38 | -14 |
| EBITDA | — | 49 | 78 | 81 | 86 | 80 | 72 | 53 | 80 | 80 | 47 | 688 |
| Depreciation & amort. | -0 | -23 | 23 | -23 | -18 | -18 | -18 | -18 | -18 | -19 | -19 | -6 |
| EBIT | — | 26 | 55 | 58 | 68 | 62 | 54 | 36 | 62 | 61 | 28 | 682 |
| Net financials | 0 | -38 | -41 | -143 | -58 | -54 | -36 | -41 | -47 | -49 | -50 | 123 |
| Profit before tax | — | -12 | 14 | -86 | 10 | 8 | 18 | -6 | 15 | 12 | -22 | 804 |
| Tax | -0 | -11 | 3 | -19 | 2 | -16 | 3 | -2 | 3 | 3 | -5 | 129 |
| Net profit | — | -1 | 11 | -66 | 8 | 24 | 15 | -4 | 11 | 9 | -17 | 675 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.157 | 3.178 | 3.106 | 3.130 | 3.133 | 3.128 | 3.086 | 3.074 | 3.056 | 3.040 | 3.011 | 3.661 |
| Equity | 1.245 | 1.244 | 1.255 | 1.189 | 1.197 | 1.221 | 1.125 | 1.009 | 906 | 915 | 897 | 1.572 |
| Long-term debt | 3.360 | 3.360 | 3.360 | 1.635 | 1.592 | 1.523 | 1.468 | 1.413 | 1.357 | 1.361 | 1.305 | 305 |
| Short-term debt | 106 | 141 | 62 | 216 | 252 | 308 | 414 | 577 | 714 | 683 | 731 | 1.695 |
| Total debt | 1.786 | 1.821 | 1.742 | 1.851 | 1.844 | 1.831 | 1.882 | 1.989 | 2.071 | 2.043 | 2.036 | 2.000 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|