| Revenue | DKK 372K | +3% |
| EBITDA | DKK 372K | -5% |
| Net profit | DKK 9K | -57% |
| Total assets | DKK 6,4M | +4% |
| Equity | DKK 3M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 59 | 45 | 77 | 228 | 99 | 256 | 92 | 137 | 137 | 275 | 391 | 360 | 372 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -43 | 59 | 45 | 8 | 228 | 125 | 256 | 92 | 137 | 137 | 275 | 391 | 391 | 372 |
| Depreciation & amort. | 126 | -49 | -49 | -49 | -0 | -0 | -0 | -13 | -24 | -24 | -110 | -110 | -141 | -152 |
| EBIT | -169 | 10 | -4 | -41 | 228 | 125 | 256 | 79 | 113 | 113 | 165 | 281 | 251 | 220 |
| Net financials | -42 | 323 | 647 | 646 | 169 | 106 | -106 | 257 | 241 | 128 | -93 | -90 | -127 | -109 |
| Profit before tax | -144 | 333 | 642 | 604 | 396 | 231 | 150 | 336 | 354 | 241 | 73 | 191 | 124 | 111 |
| Tax | 33 | 12 | 1 | -8 | 52 | 35 | 55 | 12 | 14 | 15 | 24 | 40 | 103 | 102 |
| Net profit | -177 | 321 | 641 | 612 | 344 | 196 | 95 | 324 | 340 | 226 | 48 | 150 | 20 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.770 | 2.011 | 2.614 | 3.164 | 3.407 | 5.288 | 5.277 | 5.485 | 5.815 | 5.840 | 6.750 | 6.340 | 6.196 | 6.420 |
| Equity | 1.759 | 1.984 | 2.528 | 3.041 | 3.284 | 3.377 | 3.367 | 3.582 | 3.812 | 3.925 | 3.859 | 3.180 | 3.079 | 2.952 |
| Long-term debt | 0 | 0 | 0 | 70 | 0 | 1.859 | 1.859 | 1.859 | 1.859 | 1.859 | 1.859 | 1.859 | 1.859 | 1.859 |
| Short-term debt | 11 | 22 | 86 | 53 | 123 | 52 | 51 | 43 | 143 | 56 | 1.032 | 1.301 | 1.242 | 1.542 |
| Total debt | 11 | 22 | 86 | 123 | 123 | 1.911 | 1.910 | 1.902 | 2.002 | 1.915 | 2.891 | 3.160 | 3.101 | 3.401 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|