| Revenue | DKK -30K | -14% |
| EBITDA | DKK -30K | +14% |
| Net profit | DKK -37K | -6% |
| Total assets | DKK 335K | -43% |
| Equity | DKK 323K | -44% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | 8 | 55 | 97 | 153 | 150 | 174 | 519 | -24 | 10 | -161 | -35 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | 8 | 55 | 97 | 153 | 150 | 174 | 519 | -24 | 10 | -161 | -35 | -30 |
| Depreciation & amort. | 21 | -27 | -37 | -43 | -48 | -49 | -49 | -36 | -22 | -22 | -17 | -0 | -0 |
| EBIT | -51 | -19 | 18 | 54 | 105 | 101 | 125 | 484 | -46 | -12 | -178 | -35 | -30 |
| Net financials | -21 | 24 | 74 | -25 | -91 | -30 | -52 | -87 | -28 | -78 | -44 | 0 | -7 |
| Profit before tax | -72 | 5 | 92 | 28 | 14 | 71 | 72 | 396 | -74 | -90 | -222 | -35 | -37 |
| Tax | -5 | -22 | -2 | 4 | 4 | 15 | 16 | 91 | -11 | -4 | 15 | -0 | -0 |
| Net profit | -67 | 27 | 94 | 25 | 10 | 56 | 56 | 305 | -62 | -86 | -237 | -35 | -37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.440 | 4.026 | 3.934 | 3.775 | 2.790 | 2.716 | 2.618 | 2.298 | 1.809 | 1.595 | 735 | 586 | 335 |
| Equity | 2.593 | 2.476 | 2.423 | 2.301 | 1.546 | 1.501 | 1.454 | 1.653 | 1.274 | 1.078 | 728 | 578 | 323 |
| Long-term debt | 580 | 1.232 | 1.190 | 1.147 | 1.102 | 1.059 | 1.010 | 479 | 465 | 451 | 0 | 0 | 0 |
| Short-term debt | 4 | 81 | 88 | 90 | 122 | 139 | 141 | 166 | 71 | 67 | 8 | 8 | 12 |
| Total debt | 584 | 1.313 | 1.278 | 1.237 | 1.224 | 1.199 | 1.152 | 645 | 535 | 518 | 8 | 8 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Tage Kilsgaard Rasmussen | Audit | 0 companies |