| Revenue | DKK -77K | -115% |
| EBITDA | DKK -77K | -115% |
| Net profit | DKK -654K | -256% |
| Total assets | DKK 2,3M | -26% |
| Equity | DKK 2,3M | -26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 446 | 79 | 95 | 137 | 183 | 174 | 1.018 | 212 | 123 | 116 | 114 | 62 | 503 | -77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 446 | 79 | 95 | 137 | 183 | 174 | 1.018 | 212 | 123 | 116 | 114 | 62 | 503 | -77 |
| Depreciation & amort. | -31 | -61 | -71 | -107 | -113 | -114 | -93 | -102 | -23 | -20 | -31 | -36 | -18 | -615 |
| EBIT | 415 | 18 | 24 | 30 | 71 | 61 | 925 | 110 | 100 | 96 | 83 | 26 | 485 | -692 |
| Net financials | 414 | 229 | -23 | -47 | -50 | -41 | -30 | -23 | -20 | -22 | -46 | -40 | -66 | 38 |
| Profit before tax | 829 | 247 | 1 | -17 | 21 | 19 | 895 | 87 | 79 | 74 | 37 | -14 | 419 | -654 |
| Tax | 79 | 13 | 18 | 21 | 28 | 28 | 201 | 27 | 21 | 21 | 10 | 1 | -0 | -0 |
| Net profit | 750 | 234 | -17 | -38 | -7 | -9 | 694 | 60 | 58 | 53 | 27 | -15 | 419 | -654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.001 | 5.034 | 5.835 | 5.617 | 5.500 | 5.381 | 5.191 | 5.030 | 4.964 | 4.904 | 4.487 | 4.318 | 3.079 | 2.283 |
| Equity | 3.095 | 3.215 | 3.085 | 2.932 | 2.807 | 2.679 | 3.251 | 3.187 | 3.118 | 3.041 | 2.935 | 2.785 | 3.066 | 2.268 |
| Long-term debt | 1.849 | 1.773 | 2.629 | 2.633 | 2.643 | 2.643 | 1.876 | 1.798 | 1.793 | 1.751 | 1.500 | 1.500 | 0 | 0 |
| Short-term debt | 57 | 46 | 121 | 52 | 51 | 59 | 63 | 46 | 53 | 112 | 52 | 33 | 13 | 15 |
| Total debt | 1.906 | 1.819 | 2.750 | 2.685 | 2.694 | 2.702 | 1.940 | 1.843 | 1.846 | 1.863 | 1.552 | 1.533 | 13 | 15 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2008 | |
| Individual | 15.0% | 15.0% | 2008 |
| Person | Role here | Other companies |
|---|