| Revenue | DKK -8K | -107% |
| EBITDA | DKK -8K | -107% |
| Net profit | DKK -26K | -137% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 778K | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | 22 | 6 | 136 | 42 | 38 | 21 | 72 | 76 | 62 | 95 | 114 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -53 | 22 | 6 | 136 | 64 | 84 | 68 | 114 | 76 | 62 | 7 | 114 | -8 |
| Depreciation & amort. | 21 | 8 | 28 | 26 | -16 | -16 | -11 | -8 | -8 | -8 | -13 | -13 | -13 |
| EBIT | -73 | 14 | -22 | 110 | 49 | 68 | 57 | 105 | 68 | 54 | -6 | 101 | -20 |
| Net financials | 10 | 2 | 0 | -0 | -22 | -25 | -25 | -20 | -15 | -13 | -11 | -11 | -13 |
| Profit before tax | -63 | 15 | -22 | 110 | 27 | 43 | 33 | 85 | 53 | 41 | -17 | 90 | -33 |
| Tax | -14 | -1 | 6 | 35 | 6 | 9 | 7 | 19 | 12 | 9 | -7 | 20 | -7 |
| Net profit | -49 | 16 | -27 | 75 | 21 | 33 | 26 | 66 | 41 | 32 | -10 | 70 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 796 | 738 | 615 | 687 | 1.386 | 1.309 | 1.329 | 1.266 | 1.246 | 1.238 | 1.237 | 1.247 | 1.248 |
| Equity | 753 | 672 | 548 | 524 | 545 | 578 | 604 | 670 | 712 | 744 | 734 | 804 | 778 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 480 | 354 | 229 | 104 | 0 | 0 | 0 | 0 |
| Short-term debt | 43 | 66 | 66 | 162 | 841 | 251 | 371 | 367 | 430 | 495 | 504 | 443 | 470 |
| Total debt | 43 | 66 | 66 | 162 | 841 | 731 | 725 | 596 | 534 | 495 | 504 | 443 | 470 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|