| Revenue | DKK 118K | +41% |
| EBITDA | DKK 118K | +41% |
| Net profit | DKK 1M | -51% |
| Total assets | DKK 11,3M | +1% |
| Equity | DKK 8M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 | 130 | 150 | 216 | 145 | -44 | 219 | 230 | -172 | 133 | 156 | 70 | 84 | 118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 139 | 130 | 277 | 216 | 145 | -44 | 219 | 230 | -172 | 133 | 156 | 70 | 84 | 118 |
| Depreciation & amort. | 60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -52 | -52 | -52 | -97 | -97 | -97 |
| EBIT | 79 | 69 | 217 | 156 | 85 | -104 | 159 | 170 | -224 | 81 | 104 | -28 | -14 | 20 |
| Net financials | -749 | -583 | 102 | 3 | -380 | 173 | 1.607 | -11 | -248 | -540 | -145 | -1.165 | 2.112 | 1.024 |
| Profit before tax | -670 | -513 | 319 | 159 | -295 | 69 | 1.766 | 160 | -473 | -459 | -41 | -1.192 | 2.098 | 1.044 |
| Tax | 33 | 34 | 63 | -0 | 36 | -0 | 62 | 78 | -19 | 35 | 18 | 0 | -17 | 8 |
| Net profit | -703 | -548 | 256 | 159 | -331 | 69 | 1.705 | 81 | -454 | -494 | -60 | -1.192 | 2.115 | 1.037 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.407 | 9.413 | 9.637 | 9.814 | 9.811 | 9.553 | 10.379 | 10.520 | 10.017 | 10.317 | 10.220 | 9.161 | 11.217 | 11.342 |
| Equity | 6.010 | 6.006 | 6.213 | 6.322 | 6.341 | 6.235 | 6.997 | 7.078 | 6.624 | 6.130 | 6.070 | 4.878 | 6.993 | 8.030 |
| Long-term debt | 3.305 | 3.307 | 3.277 | 3.277 | 3.277 | 3.277 | 3.277 | 3.277 | 3.277 | 3.277 | 3.030 | 2.866 | 2.701 | 2.536 |
| Short-term debt | 93 | 100 | 147 | 215 | 192 | 41 | 105 | 164 | 116 | 910 | 1.120 | 1.417 | 1.523 | 776 |
| Total debt | 3.398 | 3.407 | 3.424 | 3.492 | 3.469 | 3.318 | 3.382 | 3.441 | 3.393 | 4.187 | 4.150 | 4.283 | 4.224 | 3.312 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|