| Revenue | DKK 1,7M | +99% |
| EBITDA | DKK 1,7M | +111% |
| Net profit | DKK 1,6M | +71% |
| Total assets | DKK 8,9M | +17% |
| Equity | DKK 7,5M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -689 | 212 | 290 | 189 | 178 | 219 | 106 | 135 | 209 | 182 | 161 | 147 | 863 | 1.715 |
| Staff expenses | -34 | -132 | -293 | -171 | -200 | -187 | -326 | -326 | -307 | -0 | -61 | -131 | -51 | -0 |
| EBITDA | -326 | 80 | -3 | 17 | -21 | 32 | -219 | -191 | -98 | 182 | 101 | 16 | 812 | 1.715 |
| Depreciation & amort. | -68 | -69 | -69 | -69 | -75 | -75 | -75 | -75 | -76 | -70 | -70 | -70 | -92 | -41 |
| EBIT | -394 | 11 | -72 | -51 | -96 | -43 | -294 | -266 | -174 | 112 | 31 | -54 | 721 | 1.674 |
| Net financials | -928 | 620 | 241 | 1 | 35 | 37 | 76 | 22 | 207 | 384 | -413 | 1.365 | 284 | -134 |
| Profit before tax | -1.131 | 631 | 169 | -51 | -61 | -6 | -219 | -244 | 33 | 496 | -382 | 1.311 | 1.005 | 1.540 |
| Tax | -13 | 150 | 58 | 5 | 2 | 14 | -33 | -38 | 23 | 124 | -71 | 105 | 91 | -25 |
| Net profit | -1.119 | 480 | 112 | -55 | -64 | -20 | -186 | -205 | 10 | 372 | -311 | 1.206 | 914 | 1.566 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.917 | 7.479 | 6.960 | 5.680 | 5.372 | 5.186 | 4.873 | 4.530 | 4.682 | 5.083 | 4.593 | 7.669 | 7.620 | 8.880 |
| Equity | 5.032 | 5.422 | 5.434 | 5.004 | 4.940 | 4.821 | 4.535 | 4.230 | 4.140 | 4.411 | 4.001 | 5.156 | 6.020 | 7.536 |
| Long-term debt | -433 | 409 | 315 | 289 | 322 | 311 | 274 | 83 | 110 | 227 | 78 | 349 | 109 | 40 |
| Short-term debt | -1.453 | 1.649 | 1.211 | 387 | 109 | 54 | 64 | 217 | 433 | 444 | 514 | 2.163 | 1.491 | 1.305 |
| Total debt | -1.886 | 2.057 | 1.526 | 676 | 432 | 366 | 338 | 300 | 542 | 671 | 593 | 2.512 | 1.600 | 1.344 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 1977 |
| Person | Role here | Other companies |
|---|