| Revenue | DKK 479K | -6% |
| EBITDA | DKK 479K | -6% |
| Net profit | DKK -921K | -275% |
| Total assets | DKK 27,1M | -8% |
| Equity | DKK 25,4M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 446 | 497 | 503 | 438 | -75 | 465 | 498 | 529 | 386 | 405 | 581 | 481 | 510 | 479 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 446 | 497 | 503 | 438 | -75 | 465 | 498 | 529 | 386 | 405 | 581 | 481 | 510 | 479 |
| Depreciation & amort. | 182 | 182 | 182 | 182 | -183 | -183 | -183 | -183 | -183 | -183 | -183 | -183 | -192 | -202 |
| EBIT | 264 | 314 | 320 | 255 | -258 | 281 | 315 | 346 | 203 | 222 | 398 | 298 | 318 | 277 |
| Net financials | 1.485 | 2.791 | 2.048 | 3.678 | 353 | 1.467 | -1.020 | 3.065 | 5.878 | 5.956 | -2.171 | 3.091 | 424 | -1.475 |
| Profit before tax | 1.748 | 3.105 | 2.368 | 3.934 | 95 | 1.749 | -705 | 3.411 | 6.081 | 6.178 | -1.774 | 3.389 | 741 | -1.198 |
| Tax | 215 | 621 | 372 | 694 | -96 | 382 | -187 | 748 | 1.155 | 1.124 | -549 | 717 | 214 | -276 |
| Net profit | 1.534 | 2.484 | 1.997 | 3.240 | 191 | 1.367 | -518 | 2.663 | 4.926 | 5.054 | -1.224 | 2.672 | 527 | -921 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.804 | 19.207 | 19.903 | 22.527 | 21.415 | 22.088 | 20.187 | 23.181 | 26.410 | 31.139 | 29.015 | 30.000 | 29.447 | 27.089 |
| Equity | 12.667 | 15.055 | 16.451 | 19.091 | 18.482 | 19.049 | 17.731 | 20.353 | 24.279 | 28.332 | 26.108 | 27.780 | 27.307 | 25.386 |
| Long-term debt | 3.389 | 3.190 | 2.980 | 2.787 | 2.789 | 2.563 | 2.326 | 1.788 | 1.517 | 1.245 | 940 | 660 | 376 | 92 |
| Short-term debt | 700 | 912 | 427 | 597 | 69 | 382 | 121 | 933 | 521 | 1.469 | 1.837 | 1.433 | 1.628 | 1.610 |
| Total debt | 4.090 | 4.102 | 3.407 | 3.385 | 2.858 | 2.945 | 2.447 | 2.721 | 2.038 | 2.714 | 2.777 | 2.094 | 2.004 | 1.703 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|