| Revenue | DKK 0 | — |
| EBITDA | DKK 189K | +4% |
| Net profit | DKK -245K | -181% |
| Total assets | DKK 4,4M | -8% |
| Equity | DKK 3,9M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 136 | 173 | 352 | 471 | 391 | 183 | 228 | 135 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -260 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 136 | 173 | 92 | 471 | 391 | 183 | 228 | 135 | 160 | 157 | 178 | 200 | 182 | 189 |
| Depreciation & amort. | -70 | -83 | -97 | -131 | -50 | -30 | -30 | -30 | -30 | -27 | -27 | -27 | -27 | -27 |
| EBIT | 66 | 90 | -5 | 340 | 341 | 153 | 197 | 104 | 131 | 130 | 152 | 173 | 155 | 162 |
| Net financials | 28 | 67 | -5 | -1 | 369 | 287 | 234 | 305 | 251 | 995 | 106 | 453 | 197 | -443 |
| Profit before tax | 94 | 157 | -10 | 338 | 710 | 440 | 431 | 410 | -392 | 1.125 | 258 | 626 | 352 | -281 |
| Tax | 16 | 15 | 10 | 89 | 78 | 37 | 46 | 26 | 31 | 32 | 6 | 42 | 48 | -35 |
| Net profit | 78 | 142 | -20 | 250 | 632 | 403 | 385 | 384 | -423 | 1.093 | 252 | 585 | 304 | -245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.169 | 4.659 | 4.785 | 4.630 | 5.175 | 5.305 | 5.186 | 5.220 | 3.617 | 3.909 | 4.009 | 4.520 | 4.768 | 4.364 |
| Equity | 2.171 | 2.266 | 2.197 | 2.399 | 2.981 | 3.334 | 3.307 | 3.460 | 2.984 | 3.273 | 3.468 | 3.994 | 4.236 | 3.927 |
| Long-term debt | 1.462 | 2.147 | 2.052 | 1.951 | 1.851 | 1.749 | 1.650 | 1.545 | 455 | 413 | 376 | 340 | 302 | 263 |
| Short-term debt | 479 | 194 | 488 | 237 | 295 | 162 | 158 | 131 | 84 | 117 | 53 | 55 | 87 | 66 |
| Total debt | 1.941 | 2.341 | 2.541 | 2.188 | 2.146 | 1.911 | 1.808 | 1.677 | 539 | 530 | 429 | 395 | 389 | 329 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|