| Revenue | DKK 118K | -5% |
| EBITDA | DKK 118K | -5% |
| Net profit | DKK -56K | +22% |
| Total assets | DKK 1,7M | -18% |
| Equity | DKK 49K | -53% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 306 | 152 | 122 | 96 | 83 | 188 | 76 | 187 | 200 | 141 | 125 | 118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 306 | 152 | 122 | 96 | 83 | 188 | 76 | 187 | 200 | 141 | 125 | 118 |
| Depreciation & amort. | -46 | -60 | -77 | -70 | -68 | -69 | -91 | -104 | -242 | -172 | -168 | -148 |
| EBIT | 260 | 92 | 44 | 26 | 15 | 119 | -15 | 84 | -41 | -31 | -43 | -29 |
| Net financials | -38 | -81 | -75 | -107 | -30 | -16 | -16 | -17 | -41 | -34 | -48 | -46 |
| Profit before tax | 222 | 11 | -30 | -80 | -15 | 102 | -31 | 67 | -82 | -65 | -91 | -76 |
| Tax | 46 | 11 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -42 | -20 | -20 |
| Net profit | 176 | 0 | -30 | -80 | -15 | 102 | -31 | 67 | -82 | -23 | -71 | -56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.061 | 1.918 | 1.747 | 1.763 | 1.851 | 1.865 | 1.856 | 2.801 | 2.809 | 2.112 | 2.073 | 1.709 |
| Equity | 269 | 269 | 239 | 158 | 143 | 246 | 214 | 281 | 199 | 176 | 104 | 49 |
| Long-term debt | 0 | 547 | 505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 792 | 1.101 | 1.003 | 1.605 | 1.708 | 1.619 | 1.642 | 2.520 | 2.610 | 1.936 | 1.969 | 1.660 |
| Total debt | 792 | 1.648 | 1.508 | 1.605 | 1.708 | 1.619 | 1.642 | 2.520 | 2.610 | 1.936 | 1.969 | 1.660 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2002 | |
| Individual | 25.0% | 25.0% | 2002 | |
| Individual | 25.0% | 25.0% | 2002 |
| Person | Role here | Other companies |
|---|