| Revenue | DKK 4,7M | +21% |
| EBITDA | DKK 3,7M | +378% |
| Net profit | DKK -39,9M | -117% |
| Total assets | DKK 182M | -19% |
| Equity | DKK 85M | -39% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.372 | 1.807 | 1.830 | 1.279 | 1.880 | 1.899 | 1.926 | 1.942 | 1.992 | 2.364 | 2.953 | 3.929 | 4.749 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.372 | 1.004 | 1.395 | 826 | 1.429 | 1.684 | 1.942 | 1.663 | 1.874 | 2.047 | 2.329 | 778 | 3.719 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -331 | -331 | -332 | -332 | -342 | -375 | -503 | -505 | -522 | -626 | -1.313 | -1.326 | -3.294 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.703 | 673 | 1.063 | 494 | 1.087 | 1.309 | 1.439 | 1.158 | 1.352 | 1.421 | 1.016 | -548 | 425 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.532 | -10.405 | -20.830 | 323 | 2.205 | -3.464 | 13.905 | 64.729 | 11.925 | 57.693 | -3.680 | -16.594 | -40.252 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.829 | -9.732 | -19.767 | 817 | 3.292 | -2.155 | 15.344 | 65.887 | 13.277 | 59.114 | -2.664 | -17.142 | -39.827 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.982 | -2.790 | -10.121 | -1.911 | -1.649 | -1.310 | -1.987 | -103 | -264 | 2.178 | -1.156 | 1.294 | 111 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.847 | -6.942 | -9.646 | 2.728 | 4.941 | -845 | 17.331 | 65.990 | 13.541 | 56.936 | -1.508 | -18.436 | -39.938 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.317 | 119.039 | 113.512 | 127.117 | 119.372 | 120.652 | 146.026 | 166.466 | 129.200 | 224.934 | 186.492 | 223.533 | 181.988 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.494 | 4.039 | -7.447 | 91 | -5.123 | -8.804 | 12.842 | 76.796 | 95.405 | 160.243 | 138.742 | 138.344 | 85.040 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.658 | 92.417 | 100.270 | 114.697 | 66.531 | 65.084 | 63.426 | 13.732 | 11.939 | 9.113 | 7.681 | 16.876 | 16.181 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.726 | 13.040 | 10.124 | 4.268 | 51.427 | 59.056 | 66.496 | 65.730 | 5.086 | 44.471 | 26.895 | 54.386 | 66.728 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.384 | 105.457 | 110.394 | 118.965 | 117.958 | 124.140 | 129.922 | 79.462 | 17.025 | 53.584 | 34.576 | 71.262 | 82.909 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 5.0% | 2013 | |
| Individual | 33.3% | 25.0% | 2013 | |
| Individual | 33.3% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|