| Revenue | DKK -55K | -156% |
| EBITDA | DKK -55K | -156% |
| Net profit | DKK -109K | +31% |
| Total assets | DKK 22,3M | -2% |
| Equity | DKK 13,3M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 414 | 212 | 1.644 | 613 | 545 | 1.691 | 1.253 | -3 | 258 | 610 | 464 | 233 | 99 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -78 | -345 | -99 | -38 | -48 | -7 | -0 | -0 | -0 |
| EBITDA | 722 | 677 | 1.360 | 344 | 428 | 1.222 | 908 | -102 | 219 | 562 | 457 | 233 | 99 | -55 |
| Depreciation & amort. | -487 | -474 | -449 | -110 | -109 | -160 | -239 | -385 | -711 | -349 | -353 | -351 | -211 | -210 |
| EBIT | 235 | 204 | 911 | 234 | 319 | 1.062 | 669 | -488 | -491 | 212 | 104 | -118 | -112 | -265 |
| Net financials | -123 | -100 | -64 | -104 | -184 | -28 | -109 | -140 | -70 | -76 | -73 | -213 | -252 | -624 |
| Profit before tax | 111 | 104 | 847 | 130 | 26 | 1.034 | 560 | 63 | -561 | 137 | 32 | -330 | -364 | -890 |
| Tax | -230 | -180 | 207 | -0 | -0 | -0 | 126 | 26 | 186 | 44 | 6 | -53 | -204 | -781 |
| Net profit | 341 | 283 | 639 | 130 | 26 | 1.034 | 434 | 37 | -747 | 93 | 26 | -277 | -159 | -109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.218 | 27.803 | 27.105 | 27.205 | 22.236 | 19.838 | 20.342 | 20.335 | 19.531 | 19.986 | 19.680 | 21.524 | 22.785 | 22.292 |
| Equity | 17.183 | 19.467 | 18.686 | 18.801 | 14.637 | 12.270 | 12.604 | 12.540 | 11.693 | 11.786 | 11.812 | 11.534 | 13.436 | 13.327 |
| Long-term debt | 7.200 | 7.200 | 7.177 | 7.200 | 14.586 | 14.262 | 14.330 | 14.113 | 13.180 | 12.710 | 12.238 | 15.684 | 15.512 | 7.950 |
| Short-term debt | 206 | 298 | 286 | 313 | 306 | 437 | 574 | 738 | 1.247 | 1.845 | 1.749 | 2.148 | 1.593 | 1.015 |
| Total debt | 7.406 | 7.498 | 7.463 | 7.513 | 7.599 | 7.568 | 7.739 | 7.795 | 7.837 | 8.200 | 7.868 | 9.990 | 9.349 | 8.965 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1997 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|