| Revenue | DKK 158K | -1184% |
| EBITDA | DKK 158K | +1184% |
| Net profit | DKK 829K | -30% |
| Total assets | DKK 19,4M | -3% |
| Equity | DKK 18,6M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 198 | 187 | 90 | 158 | 57 | 108 | 119 | 71 | 91 | 28 | 90 | 19 | -15 | 158 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5 | 35 | -74 | 63 | 57 | 108 | 119 | 63 | 91 | 28 | 78 | 19 | -15 | 158 |
| Depreciation & amort. | 61 | 60 | 53 | 94 | -95 | -95 | -95 | -95 | -95 | -95 | -95 | -97 | -98 | -99 |
| EBIT | -56 | -25 | -126 | -31 | -38 | 13 | 24 | -32 | -5 | -67 | -17 | -78 | -112 | 59 |
| Net financials | 517 | 368 | 6.913 | 671 | -1.748 | 650 | 31 | 155 | 235 | 745 | -132 | 8.695 | 1.682 | 987 |
| Profit before tax | 462 | 343 | 6.787 | 640 | -1.786 | 658 | 22 | 90 | 197 | 635 | -189 | 8.498 | 1.462 | 971 |
| Tax | 12 | 22 | -12 | 157 | -77 | 96 | 13 | 7 | 22 | 129 | -77 | 102 | 272 | 142 |
| Net profit | 450 | 321 | 6.799 | 483 | -1.708 | 562 | 9 | 83 | 175 | 506 | -112 | 8.396 | 1.191 | 829 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.517 | 7.764 | 13.400 | 12.011 | 9.989 | 10.084 | 9.653 | 9.626 | 9.775 | 10.283 | 10.256 | 18.147 | 20.007 | 19.419 |
| Equity | 6.628 | 6.215 | 12.333 | 11.117 | 8.903 | 9.131 | 8.804 | 8.812 | 8.933 | 9.383 | 9.182 | 17.248 | 18.251 | 18.580 |
| Long-term debt | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 673 | 637 | 601 | 243 | 98 |
| Short-term debt | 189 | 849 | 366 | 195 | 386 | 254 | 149 | 114 | 142 | 227 | 437 | 298 | 1.513 | 741 |
| Total debt | 889 | 1.549 | 1.066 | 895 | 1.086 | 954 | 849 | 814 | 842 | 900 | 1.074 | 899 | 1.756 | 839 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|