| Revenue | DKK 570K | -29% |
| EBITDA | DKK 570K | -29% |
| Net profit | DKK 1,1M | +17% |
| Total assets | DKK 16,5M | +7% |
| Equity | DKK 15,6M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421 | 435 | 208 | 709 | 601 | 370 | -161 | 804 | 849 | 874 | 850 | 905 | 801 | 570 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 421 | 435 | 208 | -584 | 601 | 370 | -161 | 804 | 849 | 874 | 850 | 905 | 801 | 570 |
| Depreciation & amort. | -167 | -167 | -115 | -130 | -144 | -144 | -241 | -376 | -376 | -373 | -340 | -338 | -293 | -293 |
| EBIT | 254 | 268 | 93 | -714 | 457 | 226 | -402 | 427 | 472 | 501 | 510 | 567 | 508 | 277 |
| Net financials | -61 | 665 | -130 | 1.406 | 3.388 | 165 | 1.538 | 4.264 | 1.179 | 2.026 | 79 | -62 | 643 | 1.087 |
| Profit before tax | 193 | 933 | -36 | 692 | 3.845 | 391 | 1.136 | 4.691 | 1.651 | 2.526 | 590 | 505 | 1.152 | 1.364 |
| Tax | -134 | 143 | -400 | 209 | 111 | 91 | 38 | 209 | 63 | 224 | -83 | 194 | 224 | 279 |
| Net profit | 327 | 791 | 364 | 483 | 3.734 | 300 | 1.098 | 4.482 | 1.588 | 2.302 | 673 | 311 | 928 | 1.085 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.827 | 14.078 | 14.076 | 14.750 | 14.159 | 14.405 | 13.002 | 16.350 | 16.275 | 17.600 | 16.747 | 16.137 | 15.431 | 16.459 |
| Equity | 8.379 | 9.121 | 9.437 | 9.870 | 10.454 | 10.703 | 8.237 | 12.665 | 12.683 | 14.130 | 13.246 | 13.715 | 14.584 | 15.602 |
| Long-term debt | 3.247 | 3.081 | 2.998 | 2.814 | 2.632 | 2.592 | 2.446 | 2.301 | 2.157 | 2.016 | 1.880 | 858 | 277 | 280 |
| Short-term debt | 2.201 | 1.876 | 1.641 | 1.929 | 887 | 873 | 2.060 | 914 | 906 | 886 | 1.050 | 1.239 | 238 | 243 |
| Total debt | 5.448 | 4.957 | 4.639 | 4.743 | 3.519 | 3.465 | 4.506 | 3.215 | 3.064 | 2.902 | 2.930 | 2.097 | 515 | 522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Net Revision | Audit | 0 companies |