| Revenue | DKK -103K | -80% |
| EBITDA | DKK -103K | +80% |
| Net profit | DKK -93K | +16% |
| Total assets | DKK 968K | -57% |
| Equity | DKK 948K | -54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 461 | 461 | 426 | 605 | 211 | 49 | 162 | 267 | -78 | 52 | 97 | 1.177 | -503 | -103 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -36 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 473 | 428 | 394 | 605 | 211 | 13 | 158 | 267 | 435 | 52 | 97 | 1.110 | -503 | -103 |
| Depreciation & amort. | -0 | -0 | -0 | -110 | -110 | -110 | -110 | -110 | 256 | -97 | -97 | -41 | -64 | -10 |
| EBIT | 473 | 428 | 394 | 494 | 101 | -98 | 48 | 156 | 178 | -45 | -0 | 1.069 | -567 | -113 |
| Net financials | -27 | -488 | -476 | -559 | -624 | 751 | 265 | -46 | 81 | 48 | 148 | -254 | 456 | 19 |
| Profit before tax | 446 | -60 | -82 | -65 | -376 | 653 | 313 | 110 | 260 | 3 | 148 | 815 | -111 | -93 |
| Tax | 19 | 46 | 55 | 76 | 74 | -41 | -8 | 14 | -10 | -36 | -21 | 88 | -0 | -0 |
| Net profit | 428 | -106 | -137 | -140 | -450 | 695 | 321 | 96 | 269 | 39 | 169 | 727 | -111 | -93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.865 | 7.138 | 6.906 | 6.587 | 5.782 | 5.763 | 6.002 | 5.365 | 4.827 | 4.917 | 4.621 | 2.787 | 2.227 | 968 |
| Equity | 2.072 | 1.869 | 1.634 | 1.394 | 944 | 1.639 | 1.960 | 1.485 | 1.975 | 1.914 | 1.983 | 2.602 | 2.041 | 948 |
| Long-term debt | 4.841 | 4.570 | 4.164 | 3.835 | 3.459 | 3.739 | 3.390 | 3.184 | 2.321 | 2.317 | 2.235 | 0 | 0 | 0 |
| Short-term debt | 860 | 564 | 963 | 1.202 | 1.232 | 280 | 554 | 584 | 429 | 620 | 358 | 184 | 186 | 20 |
| Total debt | 5.702 | 5.134 | 5.127 | 5.038 | 4.691 | 4.019 | 3.944 | 3.768 | 2.750 | 2.937 | 2.593 | 184 | 186 | 20 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|