| Revenue | DKK 15K | -91% |
| EBITDA | DKK -19K | -110% |
| Net profit | DKK -24K | -124% |
| Total assets | DKK 1,8M | -14% |
| Equity | DKK 1,7M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 222 | 151 | 150 | 200 | 27 | 100 | 132 | 242 | 121 | 205 | 98 | 202 | 178 | 15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 215 | 132 | 110 | 160 | 27 | 100 | 132 | 242 | 121 | 205 | 98 | 201 | 178 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -38 | -43 | -38 | -37 | -37 | -37 | -38 | -38 | -38 | -0 |
| EBIT | 215 | 132 | 110 | 160 | -11 | 57 | 94 | 205 | 84 | 168 | 60 | 163 | 139 | -19 |
| Net financials | -28 | -23 | -17 | -15 | -13 | -10 | -9 | -7 | -6 | -6 | -6 | -3 | -2 | -3 |
| Profit before tax | 188 | 109 | 94 | 145 | -24 | 47 | 85 | 198 | 78 | 161 | 54 | 159 | 137 | -22 |
| Tax | 47 | 27 | 31 | 42 | 2 | 18 | 26 | 51 | 24 | 43 | 19 | 42 | 37 | 3 |
| Net profit | 141 | 82 | 63 | 103 | -26 | 29 | 59 | 147 | 53 | 119 | 35 | 117 | 100 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.485 | 2.262 | 2.271 | 2.319 | 2.164 | 2.135 | 2.202 | 2.304 | 2.170 | 2.240 | 2.181 | 2.231 | 2.062 | 1.766 |
| Equity | — | — | 1.323 | 1.426 | 1.400 | 1.429 | 1.488 | 1.635 | 1.589 | 1.707 | 1.742 | 1.859 | 1.759 | 1.735 |
| Long-term debt | 2.245 | 1.677 | 1.557 | 1.434 | 1.478 | 1.226 | 1.157 | 1.028 | 900 | 772 | 334 | 277 | 211 | 0 |
| Short-term debt | 135 | 111 | 118 | 120 | 22 | 81 | 104 | 132 | 107 | 122 | 105 | 95 | 92 | 31 |
| Total debt | 2.380 | 1.788 | 1.675 | 893 | 764 | 1.308 | 1.262 | 1.160 | 1.007 | 895 | 439 | 372 | 303 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OV | Audit | 1996 | — | — |
Rr | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1993 | |
| Individual | 25.0% | 25.0% | 1993 | |
| Individual | 25.0% | 25.0% | 1993 | |
| Individual | 25.0% | 25.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Orla Vindstrup Christensen | Audit | 0 companies |
| Reg. revisor Leif Jørgensen | Audit | 0 companies |