| Revenue | DKK 3K | -87% |
| EBITDA | DKK 3K | -87% |
| Net profit | DKK -323K | -265% |
| Total assets | DKK 4M | -10% |
| Equity | DKK 3,1M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 394 | 341 | 316 | 136 | 171 | -27 | -11 | 23 | 10 | 29 | 20 | 3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 112 | 238 | 192 | 190 | 136 | 171 | -27 | -11 | 23 | 10 | 29 | 20 | 3 |
| Depreciation & amort. | 63 | -63 | 77 | 80 | 80 | 86 | -87 | -26 | -26 | -26 | -26 | -51 | -51 |
| EBIT | 49 | 175 | 115 | 110 | 55 | 85 | -115 | -37 | -3 | -16 | 3 | -31 | -48 |
| Net financials | 558 | -155 | 150 | 314 | 176 | 66 | 240 | 221 | 82 | 891 | 1.004 | 237 | -273 |
| Profit before tax | 607 | 20 | 265 | 423 | 231 | 151 | 126 | 184 | 78 | 875 | 1.007 | 206 | -321 |
| Tax | -138 | -34 | -469 | -68 | 28 | -143 | -7 | 66 | -3 | 1 | -13 | 11 | 3 |
| Net profit | 746 | 53 | 734 | 492 | 203 | 294 | 133 | 119 | 81 | 874 | 1.019 | 196 | -323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.432 | 4.423 | 5.252 | 5.148 | 5.039 | 4.836 | 8.301 | 2.792 | 2.579 | 4.790 | 5.138 | 4.379 | 3.957 |
| Equity | -1.038 | -1.029 | 223 | 853 | 1.273 | 1.634 | 1.760 | 1.679 | 1.660 | 2.534 | 3.554 | 3.532 | 3.086 |
| Long-term debt | 2.564 | 2.306 | 2.061 | 1.878 | 1.689 | 1.494 | 0 | 756 | 717 | 678 | 639 | 599 | 560 |
| Short-term debt | 2.905 | 3.146 | 2.804 | 2.216 | 1.831 | 1.444 | 6.533 | 349 | 202 | 1.578 | 946 | 248 | 311 |
| Total debt | 5.470 | 5.452 | 4.865 | 4.093 | 3.520 | 2.937 | 6.533 | 1.105 | 919 | 2.256 | 1.584 | 848 | 871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søren Kappelhøj | Audit | 0 companies |