| Revenue | DKK 205K | -7% |
| EBITDA | DKK 205K | -7% |
| Net profit | DKK -84K | -245% |
| Total assets | DKK 4M | +38% |
| Equity | DKK 896K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | 116 | 144 | 183 | 83 | 195 | 241 | 214 | 287 | 121 | 154 | 220 | 205 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 71 | 116 | 144 | 183 | 83 | 195 | 241 | 214 | 287 | 121 | 154 | 220 | 205 |
| Depreciation & amort. | 10 | -10 | -29 | -29 | -29 | -37 | -37 | -30 | -23 | -15 | -15 | -15 | -13 |
| EBIT | 61 | 106 | 115 | 154 | 54 | 158 | 203 | 184 | 264 | 105 | 138 | 204 | 192 |
| Net financials | 64 | 139 | 912 | 383 | 648 | 201 | -528 | 314 | -60 | -529 | -19 | -122 | -272 |
| Profit before tax | 166 | 244 | 1.026 | 537 | 702 | 359 | -325 | 498 | 204 | -424 | 119 | 83 | -80 |
| Tax | 21 | 8 | 13 | 30 | 9 | 32 | -0 | 28 | 37 | 18 | 27 | 25 | 4 |
| Net profit | 146 | 236 | 1.013 | 507 | 693 | 326 | -325 | 470 | 167 | -442 | 92 | 58 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.796 | 3.776 | 4.520 | 3.965 | 6.401 | 6.025 | 5.453 | 5.696 | 3.924 | 3.508 | 2.950 | 2.896 | 3.989 |
| Equity | 263 | 499 | 1.512 | 2.019 | 2.610 | 2.833 | 2.403 | 2.455 | 2.486 | 1.931 | 922 | 980 | 896 |
| Long-term debt | 1.273 | 1.050 | 929 | 853 | 2.386 | 2.232 | 2.075 | 2.599 | 864 | 792 | 719 | 1.436 | 2.814 |
| Short-term debt | 2.256 | 2.222 | 2.079 | 1.093 | 1.405 | 960 | 975 | 642 | 574 | 785 | 1.309 | 480 | 278 |
| Total debt | 3.529 | 3.273 | 3.008 | 1.946 | 3.791 | 3.192 | 3.050 | 3.241 | 1.438 | 1.577 | 2.028 | 1.916 | 3.092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Slotholt | Audit | 0 companies |