| Revenue | DKK -441K | +30% |
| EBITDA | DKK -911K | -18% |
| Net profit | DKK 27,3M | -53% |
| Total assets | DKK 883,7M | +2% |
| Equity | DKK 775,8M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -358 | — | 47 | 188 | -134 | -143 | -208 | -285 | -318 | -246 | -397 | -338 | -441 |
| Staff expenses | -0 | -0 | -4 | -5 | -0 | -6.257 | -5.067 | -19 | -52 | -64 | -401 | -431 | -470 |
| EBITDA | 3.055 | 0 | 41 | 178 | -134 | 3.518 | 3.513 | -304 | -370 | -310 | -798 | -769 | -911 |
| Depreciation & amort. | -0 | -0 | -1 | -5 | -0 | -3.661 | -3.721 | -49 | -58 | -54 | -54 | -54 | -4 |
| EBIT | 3.055 | 0 | 40 | 173 | -134 | -143 | -208 | -353 | -428 | -364 | -852 | -823 | -915 |
| Net financials | -17.618 | 0 | -22 | 124 | 33.728 | 78.684 | 117.572 | 79.035 | 118.660 | 104.048 | -109.599 | 58.707 | 27.471 |
| Profit before tax | -14.563 | 0 | 18 | 147 | 33.594 | 41.302 | 68.971 | 35.049 | 118.232 | 103.684 | -110.451 | 57.884 | 26.556 |
| Tax | -0 | -0 | 7 | 32 | -2.184 | -94 | 710 | -260 | -34 | -26 | -607 | -450 | -785 |
| Net profit | -14.563 | 0 | 11 | 119 | 35.778 | 41.396 | 68.261 | 35.309 | 118.266 | 103.710 | -109.844 | 58.334 | 27.341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160.374 | 0 | 733 | 1.044 | 881.745 | 948.973 | 990.292 | 1.189.650 | 794.053 | 931.660 | 812.616 | 870.304 | 883.717 |
| Equity | 135.553 | 0 | 226 | 392 | 435.609 | 471.829 | 536.627 | 617.395 | 705.942 | 804.775 | 692.337 | 749.395 | 775.842 |
| Long-term debt | -15.148 | 0 | 438 | 530 | 357.592 | 380.145 | 349.563 | 429.752 | 87.655 | 125.492 | 119.627 | 119.639 | 106.132 |
| Short-term debt | -9.672 | 0 | 23 | 34 | 4.597 | 5.626 | 5.863 | 35.830 | 456 | 1.393 | 652 | 1.270 | 1.743 |
| Total debt | -24.821 | 0 | 462 | 564 | 362.189 | 385.771 | 355.426 | 465.582 | 88.111 | 126.885 | 120.279 | 120.909 | 107.875 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|