| Revenue | DKK 93K | -22% |
| EBITDA | DKK 93K | -22% |
| Net profit | DKK 3K | -66% |
| Total assets | DKK 1,2M | +1% |
| Equity | DKK -76K | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -49 | 69 | 143 | 81 | 116 | 132 | 130 | 124 | 133 | 124 | 136 | 118 | 93 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -53 | -49 | 69 | 143 | 81 | 116 | 132 | 130 | 124 | 133 | 124 | 136 | 118 | 93 |
| Depreciation & amort. | 27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -14 |
| EBIT | -80 | -77 | 42 | 115 | 54 | 89 | 105 | 103 | 97 | 106 | 97 | 109 | 91 | 79 |
| Net financials | -121 | -157 | -424 | -155 | -104 | 39 | -86 | -77 | -82 | -100 | 532 | -67 | -70 | -71 |
| Profit before tax | -201 | -234 | -382 | -40 | -50 | 128 | 19 | 25 | 15 | 6 | 629 | 42 | 21 | 8 |
| Tax | -51 | 48 | -0 | -0 | -0 | -0 | -50 | -0 | -0 | -0 | -2 | 15 | 11 | 5 |
| Net profit | -151 | -282 | -382 | -40 | -50 | 128 | 69 | 25 | 15 | 6 | 632 | 27 | 10 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.893 | 1.814 | 1.849 | 1.852 | 1.751 | 1.746 | 2.482 | 2.342 | 2.317 | 2.290 | 1.788 | 1.276 | 1.211 | 1.225 |
| Equity | -237 | -519 | -901 | -941 | -990 | -862 | -794 | -769 | -754 | -748 | -117 | -90 | -80 | -76 |
| Long-term debt | 1.568 | 1.816 | 2.036 | 1.981 | 1.974 | 1.843 | 2.584 | 2.402 | 2.340 | 1.650 | 909 | 799 | 400 | 400 |
| Short-term debt | 562 | 517 | 714 | 812 | 768 | 766 | 692 | 708 | 731 | 1.388 | 996 | 568 | 891 | 902 |
| Total debt | 2.130 | 2.333 | 2.750 | 2.793 | 2.741 | 2.608 | 3.276 | 3.110 | 3.071 | 3.038 | 1.905 | 1.366 | 1.291 | 1.302 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|