| Revenue | DKK 68K | -24% |
| EBITDA | DKK 68K | +2% |
| Net profit | DKK 8K | +40% |
| Total assets | DKK 1,9M | -1% |
| Equity | DKK 637K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | 0 | -1 | -2 | -1 | -1 | -2 | 71 | 43 | 90 | 90 | 90 | 90 | 68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | 0 | -1 | -2 | -1 | -1 | -2 | 32 | 43 | 50 | 59 | 57 | 67 | 68 |
| Depreciation & amort. | -0 | -6 | -6 | -0 | -0 | -0 | -0 | -13 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBIT | -16 | -6 | -7 | -2 | -1 | -1 | -2 | 19 | 31 | 38 | 47 | 44 | 55 | 56 |
| Net financials | -77 | -11 | 0 | 0 | 0 | 10 | 11 | -4 | -14 | -15 | -14 | -22 | -47 | -45 |
| Profit before tax | -92 | -17 | -7 | -2 | -1 | 9 | 9 | 15 | 16 | 23 | 32 | 22 | 8 | 11 |
| Tax | 5 | 3 | 10 | -0 | -0 | -0 | -0 | -0 | -9 | 5 | 7 | 5 | 2 | 3 |
| Net profit | -97 | -20 | -17 | -2 | -1 | 9 | 9 | 15 | 26 | 18 | 25 | 17 | 6 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 846 | 723 | 650 | 507 | 506 | 515 | 524 | 1.997 | 1.986 | 1.975 | 1.963 | 1.935 | 1.923 | 1.914 |
| Equity | — | 625 | 508 | 506 | 505 | 514 | 523 | 538 | 564 | 582 | 607 | 624 | 629 | 637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.403 | 1.355 | 1.307 | 1.258 | 1.209 | 1.160 | 1.111 |
| Short-term debt | 16 | 99 | 143 | 1 | 1 | 1 | 1 | 56 | 67 | 87 | 98 | 102 | 134 | 166 |
| Total debt | 16 | 99 | 143 | 1 | 1 | 1 | 1 | 1.460 | 1.422 | 1.394 | 1.356 | 1.312 | 1.294 | 1.276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Rikardt Bendixen | Audit | 0 companies |