| Revenue | DKK -18K | +25% |
| EBITDA | DKK -18K | -25% |
| Net profit | DKK -13K | -115% |
| Total assets | DKK 1,2M | -8% |
| Equity | DKK 1,2M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | 151 | 130 | 105 | 109 | 122 | 121 | 106 | 75 | 96 | 824 | -76 | -14 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 154 | 213 | 219 | 105 | 109 | 122 | 121 | 106 | 75 | 96 | 824 | -76 | -14 | -18 |
| Depreciation & amort. | 3 | 31 | 45 | -0 | -0 | -0 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 151 | 182 | 174 | 105 | 109 | 122 | 114 | 106 | 75 | 96 | 824 | -76 | -14 | -18 |
| Net financials | -32 | -56 | -86 | 69 | 52 | 246 | -102 | -94 | 169 | 4 | -255 | 27 | 117 | 1 |
| Profit before tax | 119 | 126 | 89 | 174 | 161 | 368 | 12 | 12 | 244 | 100 | 568 | -48 | 102 | -17 |
| Tax | 16 | 29 | -0 | 27 | 21 | 33 | 26 | 19 | 34 | 23 | 93 | -0 | 13 | -4 |
| Net profit | 103 | 96 | 89 | 147 | 140 | 336 | -15 | -7 | 210 | 78 | 475 | -48 | 89 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.076 | 1.882 | 1.841 | 1.931 | 2.004 | 2.314 | 1.733 | 1.570 | 1.641 | 1.575 | 1.504 | 1.366 | 1.287 | 1.188 |
| Equity | 412 | 461 | 550 | 647 | 737 | 1.072 | 973 | 880 | 1.005 | 998 | 1.388 | 1.254 | 1.259 | 1.161 |
| Long-term debt | 1.535 | 1.297 | 1.015 | 975 | 942 | 910 | 646 | 584 | 551 | 495 | 90 | 0 | 0 | 0 |
| Short-term debt | 129 | 124 | 277 | 309 | 325 | 331 | 114 | 105 | 86 | 83 | 26 | 112 | 28 | 27 |
| Total debt | 1.664 | 1.421 | 1.291 | 1.284 | 1.267 | 1.241 | 760 | 689 | 636 | 578 | 116 | 112 | 28 | 27 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|