| Revenue | DKK 92K | +112% |
| EBITDA | DKK 92K | +112% |
| Net profit | DKK -255K | -106% |
| Total assets | DKK 70,2M | -1% |
| Equity | DKK 56,2M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 566 | 641 | 624 | 686 | 962 | 1.036 | 1.135 | 1.282 | 1.252 | 1.216 | 761 | 116 | 43 | 92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 82 | 61 | -794 | -427 | 372 | 148 | 3.417 | 769 | 550 | 3.974 | 9.945 | 116 | 43 | 92 |
| Depreciation & amort. | -1.108 | -1.377 | -591 | -579 | -304 | -539 | -511 | -559 | -550 | -556 | -229 | -390 | -390 | -385 |
| EBIT | -1.026 | -1.316 | -1.385 | -1.006 | 68 | -392 | 2.907 | 210 | -0 | 3.419 | 9.717 | -274 | -347 | -294 |
| Net financials | -290 | 1.454 | 2.035 | 312 | -2.000 | 2.462 | -642 | -22 | -313 | 6.108 | 2.214 | 3.627 | 5.301 | 10 |
| Profit before tax | -463 | 139 | 650 | -694 | -1.932 | 2.071 | 2.264 | 188 | -313 | 9.527 | 11.931 | 3.353 | 4.955 | -284 |
| Tax | 427 | -279 | -341 | -375 | 200 | 112 | 233 | 6 | 155 | 802 | 1.844 | 346 | 851 | -29 |
| Net profit | -889 | 418 | 991 | -320 | -2.132 | 1.959 | 2.031 | 181 | -468 | 8.725 | 10.087 | 3.007 | 4.104 | -255 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.054 | 81.312 | 84.083 | 83.805 | 80.860 | 90.007 | 51.191 | 50.705 | 50.320 | 59.662 | 68.319 | 69.557 | 70.953 | 70.246 |
| Equity | 40.869 | 41.287 | 42.278 | 41.958 | 39.826 | 41.785 | 42.816 | 42.998 | 41.530 | 49.255 | 57.342 | 56.348 | 56.452 | 56.197 |
| Long-term debt | 1.679 | 1.615 | 1.517 | 4.070 | 3.028 | 4.863 | 4.772 | 4.680 | 4.589 | 4.589 | 6.433 | 4.451 | 5.903 | 4.964 |
| Short-term debt | 29.506 | 38.410 | 40.288 | 37.777 | 38.005 | 43.360 | 3.602 | 3.027 | 4.201 | 5.819 | 4.544 | 8.759 | 8.598 | 9.085 |
| Total debt | 31.184 | 40.025 | 41.805 | 41.847 | 41.033 | 48.222 | 8.374 | 7.707 | 8.790 | 10.408 | 10.977 | 13.209 | 14.501 | 14.049 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|