| Revenue | DKK 22K | -580% |
| EBITDA | DKK 22K | +153% |
| Net profit | DKK -2,9M | -4431% |
| Total assets | DKK 9,4M | -32% |
| Equity | DKK 9,3M | -32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 77 | 15 | 39 | 24 | 34 | 49 | 11 | -41 | 49 | -59 | 22 | -4 | 22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 77 | 15 | 39 | 24 | -303 | 1.725 | 773 | -209 | -441 | 4.270 | -374 | -41 | 22 |
| Depreciation & amort. | 67 | -67 | -104 | -90 | -67 | 18 | -67 | -74 | -124 | -124 | -124 | -124 | -125 |
| EBIT | 10 | -52 | -65 | -66 | -370 | 1.707 | 706 | -283 | -566 | 4.146 | -498 | -165 | -103 |
| Net financials | 1.148 | 1.106 | 67 | 478 | -318 | 1.659 | 771 | -150 | -474 | 4.352 | -339 | 58 | -2.760 |
| Profit before tax | 1.158 | 1.062 | 8 | 426 | -345 | 1.726 | 734 | -265 | -549 | 4.169 | -440 | -71 | -2.864 |
| Tax | 10 | 4 | 3 | 7 | 3 | 6 | 10 | -21 | -13 | -35 | -8 | -8 | -8 |
| Net profit | 1.148 | 1.058 | 5 | 419 | -348 | 1.720 | 725 | -244 | -536 | 4.204 | -433 | -63 | -2.856 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.362 | 13.304 | 13.216 | 13.529 | 13.090 | 14.696 | 15.093 | 14.520 | 13.869 | 17.799 | 17.079 | 13.897 | 9.423 |
| Equity | 12.287 | 13.232 | 13.127 | 13.446 | 12.984 | 14.588 | 14.999 | 14.441 | 13.781 | 17.537 | 16.990 | 13.809 | 9.331 |
| Long-term debt | 55 | 55 | 55 | 55 | 65 | 65 | 55 | 55 | 55 | 55 | 55 | 55 | 55 |
| Short-term debt | 20 | 16 | 34 | 22 | 36 | 34 | 27 | 25 | 34 | 207 | 35 | 34 | 37 |
| Total debt | 74 | 71 | 89 | 77 | 100 | 98 | 82 | 79 | 88 | 262 | 90 | 88 | 92 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 33.3% | 33.3% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Bjerring Højbjerg | Audit | 0 companies |