| Revenue | DKK 305K | -19% |
| EBITDA | DKK 288K | -16% |
| Net profit | DKK -79K | -233% |
| Total assets | DKK 14,1M | +5% |
| Equity | DKK 5,7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -199 | -77 | — | — | 178 | 173 | 301 | 467 | 420 | 467 | 491 | 351 | 378 | 305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -35 | -18 |
| EBITDA | 121 | -13 | 0 | 0 | 178 | 173 | 301 | 467 | 420 | 467 | 491 | 351 | 341 | 288 |
| Depreciation & amort. | -160 | -32 | -0 | -0 | -32 | -23 | -25 | -38 | -56 | -70 | -73 | -101 | -91 | -81 |
| EBIT | -39 | -45 | 0 | 0 | 146 | 151 | 276 | 429 | 364 | 397 | 418 | 250 | 250 | 206 |
| Net financials | -34 | 205 | 0 | 0 | 323 | -457 | -108 | -357 | -200 | -214 | -238 | -34 | -278 | -412 |
| Profit before tax | 145 | 388 | 0 | 0 | 470 | -306 | 168 | 71 | 164 | 182 | 181 | 216 | -28 | -206 |
| Tax | -22 | 9 | -0 | -0 | 17 | 17 | 47 | 27 | 43 | 45 | 43 | -67 | -4 | -126 |
| Net profit | 167 | 380 | 0 | 0 | 453 | -323 | 120 | 45 | 121 | 137 | 138 | 282 | -24 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.155 | 3.671 | 0 | 0 | 4.036 | 3.937 | 4.367 | 6.029 | 6.029 | 7.370 | 7.323 | 13.579 | 13.433 | 14.094 |
| Equity | 847 | 467 | 0 | 0 | 1.187 | 864 | 985 | 921 | 1.043 | 1.179 | 1.204 | 6.049 | 5.903 | 5.688 |
| Long-term debt | -1.763 | -1.651 | 0 | 0 | 1.564 | 1.447 | 1.344 | 3.951 | 4.262 | 4.455 | 4.243 | 4.031 | 3.864 | 5.828 |
| Short-term debt | -1.545 | -1.553 | 0 | 0 | 1.273 | 1.601 | 2.002 | 1.101 | 644 | 1.636 | 1.760 | 2.120 | 2.279 | 1.309 |
| Total debt | -3.308 | -3.204 | 0 | 0 | 2.837 | 3.048 | 3.347 | 5.053 | 4.905 | 6.091 | 6.002 | 6.152 | 6.142 | 7.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bent Sivertsen | Audit | 0 companies |