| Revenue | DKK 343K | -19% |
| EBITDA | DKK 343K | -19% |
| Net profit | DKK -475K | +43% |
| Total assets | DKK 16,6M | +28% |
| Equity | DKK 9,1M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143 | 172 | 143 | — | 167 | 173 | 176 | 176 | 186 | 189 | 281 | 366 | 425 | 343 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 120 | 172 | 143 | 0 | 167 | 173 | 176 | 176 | 186 | 169 | 281 | 366 | 425 | 343 |
| Depreciation & amort. | -47 | -47 | -47 | -0 | -47 | -47 | -47 | -47 | -47 | -47 | -87 | -100 | -100 | -100 |
| EBIT | 73 | 125 | 96 | 0 | 120 | 126 | 128 | 129 | 139 | 122 | 194 | 267 | 325 | 243 |
| Net financials | -862 | -41 | 71 | 0 | -118 | -399 | 1.686 | 1.155 | 481 | 1.293 | 842 | -317 | -1.115 | -722 |
| Profit before tax | -789 | 84 | 167 | 0 | 2 | -272 | 1.815 | 1.284 | 620 | 1.416 | 1.036 | -51 | -790 | -479 |
| Tax | -42 | -9 | -7 | -0 | -2 | -3 | -1 | 4 | 11 | -4 | 12 | 21 | 42 | -4 |
| Net profit | -746 | 93 | 174 | 0 | 4 | -270 | 1.815 | 1.280 | 609 | 1.420 | 1.024 | -72 | -832 | -475 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.020 | 0 | 0 | 0 | 8.757 | 8.394 | 10.475 | 10.958 | 11.699 | 13.824 | 15.015 | 14.173 | 13.028 | 16.614 |
| Equity | 4.823 | 0 | 0 | 0 | 5.482 | 5.109 | 6.819 | 7.990 | 8.489 | 9.796 | 10.706 | 10.516 | 9.562 | 9.086 |
| Long-term debt | 2.226 | 0 | 0 | 0 | 2.112 | 2.055 | 2.384 | 2.347 | 2.171 | 2.179 | 1.971 | 1.882 | 1.782 | 4.679 |
| Short-term debt | 972 | 0 | 0 | 0 | 1.163 | 1.231 | 1.272 | 621 | 1.039 | 1.849 | 2.338 | 1.775 | 1.685 | 2.848 |
| Total debt | 3.197 | 0 | 0 | 0 | 3.275 | 3.285 | 3.656 | 2.967 | 3.210 | 4.028 | 4.310 | 3.657 | 3.466 | 7.528 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|