| Revenue | DKK 837K | +65% |
| EBITDA | DKK 161K | +144% |
| Net profit | DKK 151K | -44% |
| Total assets | DKK 18,3M | -5% |
| Equity | DKK 17,9M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 486 | 797 | 585 | 359 | 612 | 862 | 481 | 701 | 569 | 1.177 | 605 | 506 | 837 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -355 | -662 | -546 | -708 | -667 | -799 | -872 | -677 |
| EBITDA | 132 | 486 | 797 | 585 | 359 | 612 | 1.035 | -515 | 65 | 257 | 510 | -256 | -366 | 161 |
| Depreciation & amort. | -130 | -192 | -295 | -424 | -243 | -298 | 264 | -361 | 156 | 198 | -272 | -259 | -266 | -266 |
| EBIT | 3 | 294 | 501 | 161 | 116 | 314 | 771 | -876 | -91 | 59 | 238 | -515 | -632 | -105 |
| Net financials | 1.526 | 1.086 | 2.676 | 442 | 1.121 | 399 | 6.803 | 1.066 | 1.298 | 4.866 | -1.339 | 657 | 1.036 | 370 |
| Profit before tax | 1.529 | 1.380 | 3.177 | 603 | 1.237 | 713 | 7.574 | 190 | 1.207 | 4.925 | -1.101 | 142 | 404 | 265 |
| Tax | 69 | 162 | 196 | 165 | 87 | 143 | 135 | -3 | 191 | 306 | -319 | 86 | 137 | 115 |
| Net profit | 1.460 | 1.219 | 2.981 | 438 | 1.150 | 571 | 7.439 | 194 | 1.016 | 4.619 | -782 | 56 | 267 | 151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.292 | 19.659 | 21.299 | 19.127 | 19.383 | 18.591 | 28.909 | 28.610 | 28.844 | 26.778 | 24.200 | 23.355 | 19.173 | 18.304 |
| Equity | 16.155 | 16.874 | 19.055 | 18.492 | 18.642 | 18.212 | 25.302 | 25.389 | 25.406 | 25.525 | 23.742 | 22.799 | 18.766 | 17.917 |
| Long-term debt | 0 | 1.023 | 1.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 134 | 1.759 | 1.214 | 631 | 734 | 369 | 3.593 | 2.900 | 2.760 | 633 | 388 | 425 | 407 | 365 |
| Total debt | 134 | 2.782 | 2.237 | 631 | 734 | 369 | 3.593 | 2.900 | 2.760 | 633 | 388 | 425 | 407 | 365 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|