| Revenue | DKK 88K | +6% |
| EBITDA | DKK 86K | +4% |
| Net profit | DKK -40K | -361% |
| Total assets | DKK 2,2M | -4% |
| Equity | DKK 480K | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 113 | 126 | 52 | 492 | -37 | -5 | -13 | -27 | -30 | 10 | 64 | 61 | 84 | 88 |
| Staff expenses | -28 | -4 | -8 | -7 | -5 | -7 | -2 | -1 | -1 | -4 | -4 | -4 | -1 | -3 |
| EBITDA | 85 | 122 | 44 | 485 | -42 | -12 | -15 | -28 | -31 | 6 | 60 | 57 | 83 | 86 |
| Depreciation & amort. | -79 | -49 | -120 | -91 | -91 | -91 | -39 | -99 | -99 | -99 | -99 | -69 | -30 | -110 |
| EBIT | 6 | 73 | -76 | 394 | -133 | -103 | -54 | -127 | -129 | -92 | -38 | -12 | 52 | -24 |
| Net financials | -115 | -64 | -67 | -38 | -24 | -30 | -43 | -24 | -25 | -26 | -27 | -30 | -35 | -30 |
| Profit before tax | -109 | 9 | -142 | 355 | -157 | -132 | -97 | -151 | -154 | -119 | -66 | -42 | 17 | -54 |
| Tax | -27 | 3 | -33 | 46 | -37 | -31 | -27 | -23 | -36 | -28 | -16 | -11 | 2 | -14 |
| Net profit | -82 | 7 | -109 | 309 | -120 | -101 | -70 | -128 | -118 | -91 | -50 | -30 | 16 | -40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.916 | 3.886 | 3.588 | 2.550 | 2.433 | 2.350 | 2.486 | 2.389 | 2.283 | 2.206 | 2.128 | 2.060 | 2.260 | 2.172 |
| Equity | 2.108 | 2.016 | 1.734 | 1.946 | 1.726 | 1.524 | 1.355 | 1.127 | 954 | 808 | 703 | 617 | 576 | 480 |
| Long-term debt | 738 | 722 | 706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 777 | 850 | 908 | 434 | 574 | 723 | 1.056 | 1.210 | 1.314 | 1.398 | 1.425 | 1.444 | 1.684 | 1.693 |
| Total debt | 1.516 | 1.572 | 1.615 | 434 | 574 | 723 | 1.056 | 1.210 | 1.314 | 1.398 | 1.425 | 1.444 | 1.684 | 1.693 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| John Dalgaard | Audit | 0 companies |