| Revenue | DKK -253K | -475% |
| EBITDA | DKK -253K | -143% |
| Net profit | DKK -265K | -173% |
| Total assets | DKK 7,8M | -4% |
| Equity | DKK 5,2M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 466 | 385 | 301 | 253 | 310 | 250 | 213 | 115 | -98 | 138 | 290 | 289 | 67 | -253 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 116 | 220 | 301 | 253 | 460 | 40 | 83 | 85 | -98 | 138 | 286 | -201 | 587 | -253 |
| Depreciation & amort. | -0 | -211 | -212 | -77 | -77 | -77 | -77 | -0 | -0 | -14 | -29 | -36 | -44 | -44 |
| EBIT | 116 | 9 | 89 | 176 | 383 | -37 | 6 | 85 | -98 | 123 | 257 | -237 | 543 | -297 |
| Net financials | -109 | -79 | -35 | -44 | -17 | -3 | -20 | -31 | -60 | -69 | -72 | -75 | -77 | -43 |
| Profit before tax | 7 | -70 | 54 | 132 | 366 | -40 | -14 | 54 | -158 | 54 | 185 | -312 | 467 | -340 |
| Tax | -0 | -0 | 486 | 31 | 300 | -8 | -3 | 13 | -34 | 12 | 40 | -69 | 103 | -75 |
| Net profit | 7 | -70 | -432 | 101 | 66 | -32 | -11 | 40 | -124 | 42 | 144 | -244 | 363 | -265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.637 | 4.345 | 8.245 | 8.144 | 9.051 | 8.645 | 7.405 | 7.938 | 7.782 | 8.021 | 8.168 | 7.673 | 8.093 | 7.753 |
| Equity | 1.768 | 1.698 | 5.327 | 5.428 | 5.494 | 5.410 | 5.234 | 5.274 | 5.150 | 5.193 | 5.337 | 5.093 | 5.456 | 5.191 |
| Long-term debt | 2.112 | 1.964 | 1.849 | 1.719 | 1.601 | 1.483 | 1.370 | 1.504 | 1.127 | 1.003 | 883 | 763 | 640 | 649 |
| Short-term debt | 757 | 683 | 600 | 531 | 1.245 | 1.096 | 185 | 547 | 926 | 1.235 | 1.316 | 1.275 | 1.351 | 1.343 |
| Total debt | 2.869 | 2.647 | 2.449 | 2.251 | 2.847 | 2.580 | 1.555 | 2.051 | 2.053 | 2.238 | 2.199 | 2.039 | 1.992 | 1.992 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|