| Revenue | DKK 389K | -21% |
| EBITDA | DKK -198K | +49% |
| Net profit | DKK -266K | +26% |
| Total assets | DKK 19M | -2% |
| Equity | DKK 6,2M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 280 | 414 | 2.348 | 356 | 422 | 460 | 408 | 473 | 389 | 568 | 543 | 577 | 489 | 389 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -136 | -132 | -121 | -126 | -133 | -132 | -132 |
| EBITDA | 280 | 522 | 2.326 | 360 | 1.181 | 447 | 443 | 1.043 | 1.584 | 547 | 1.820 | -173 | -388 | -198 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 280 | 522 | 2.326 | 360 | 1.181 | 447 | 443 | 1.043 | 1.584 | 547 | 1.820 | -173 | -388 | -198 |
| Net financials | -2.069 | -1.547 | -284 | -111 | 534 | 246 | 784 | -89 | -29 | 189 | 56 | 97 | -96 | -217 |
| Profit before tax | -1.789 | -1.025 | 2.041 | 249 | 1.715 | 692 | 1.226 | 955 | 1.556 | 735 | 1.876 | -77 | -484 | -416 |
| Tax | -318 | -99 | 46 | -19 | 219 | 49 | 60 | 198 | 324 | 105 | 383 | -53 | -123 | -149 |
| Net profit | -1.472 | -927 | 1.996 | 268 | 1.496 | 644 | 1.166 | 757 | 1.232 | 631 | 1.493 | -24 | -361 | -266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.518 | 20.615 | 14.546 | 15.677 | 15.805 | 16.495 | 16.896 | 16.863 | 18.260 | 18.976 | 20.521 | 20.065 | 19.377 | 19.022 |
| Equity | -1.947 | -2.873 | -877 | -609 | 887 | 1.531 | 2.697 | 3.454 | 4.686 | 5.317 | 6.810 | 6.786 | 6.426 | 6.159 |
| Long-term debt | 11.130 | 10.861 | 9.663 | 9.632 | 9.762 | 11.733 | 11.822 | 11.842 | 11.861 | 11.636 | 11.420 | 11.251 | 11.024 | 11.100 |
| Short-term debt | 11.741 | 12.132 | 4.827 | 6.134 | 4.441 | 2.466 | 1.552 | 544 | 367 | 572 | 458 | 248 | 270 | 255 |
| Total debt | 22.871 | 22.993 | 14.491 | 15.765 | 14.202 | 14.199 | 13.374 | 12.386 | 12.228 | 12.209 | 11.878 | 11.499 | 11.294 | 11.355 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|