| Revenue | DKK -64K | -111% |
| EBITDA | DKK -644K | -2392% |
| Net profit | DKK 125K | -84% |
| Total assets | DKK 19,4M | -6% |
| Equity | DKK 17,8M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.301 | 2.131 | 1.133 | 1.584 | 3.231 | 1.355 | 549 | 97 | 228 | 1.065 | 1.290 | 1.414 | 555 | -64 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -491 | -580 | -581 | -581 | -581 | -581 | -580 |
| EBITDA | 2.301 | 1.131 | 1.133 | 1.584 | 3.231 | 1.355 | 528 | -394 | -523 | 484 | 709 | 834 | -26 | -644 |
| Depreciation & amort. | -1.161 | -1.134 | -431 | -792 | -532 | -334 | -338 | -354 | -335 | -319 | -305 | -219 | -290 | -284 |
| EBIT | 1.140 | -3 | 702 | 792 | 2.699 | 1.021 | 190 | -748 | -858 | 165 | 404 | 615 | -316 | -928 |
| Net financials | 744 | 145 | -34 | 416 | -924 | 2.151 | 1.291 | 780 | 319 | 880 | -721 | 1.363 | 1.320 | 1.088 |
| Profit before tax | 1.884 | 142 | 668 | 1.208 | 1.775 | 3.172 | 1.481 | 32 | -539 | 1.045 | -318 | 1.978 | 1.004 | 160 |
| Tax | 203 | -232 | 69 | 90 | 571 | 208 | -41 | 62 | -115 | 229 | -68 | 386 | 223 | 36 |
| Net profit | 1.681 | 374 | 599 | 1.118 | 1.204 | 2.964 | 1.522 | -30 | -424 | 815 | -250 | 1.592 | 781 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.058 | 15.137 | 14.555 | 15.139 | 16.495 | 18.901 | 19.616 | 18.358 | 17.694 | 18.936 | 16.942 | 18.483 | 20.493 | 19.354 |
| Equity | 10.366 | 10.740 | 11.339 | 12.357 | 13.461 | 16.321 | 17.738 | 17.600 | 17.066 | 17.768 | 16.519 | 17.993 | 18.652 | 17.777 |
| Long-term debt | 2.310 | 2.256 | 2.277 | 2.254 | 2.189 | 2.191 | 189 | 182 | 199 | 134 | 96 | 45 | 78 | 53 |
| Short-term debt | 3.112 | 1.848 | 805 | 469 | 334 | 314 | 1.626 | 519 | 430 | 1.034 | 328 | 445 | 1.763 | 1.523 |
| Total debt | 5.421 | 4.104 | 3.082 | 2.723 | 2.523 | 2.505 | 1.815 | 700 | 629 | 1.168 | 424 | 490 | 1.840 | 1.576 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|