| Revenue | DKK 52K | -35% |
| EBITDA | DKK 52K | -35% |
| Net profit | DKK -19K | -129% |
| Total assets | DKK 5,3M | -2% |
| Equity | DKK 4,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | 22 | -5 | 1.438 | -96 | -79 | -25 | 40 | 123 | 64 | 46 | 80 | 52 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | 22 | -5 | 1.438 | -96 | -79 | -25 | 40 | 123 | 64 | 46 | 80 | 52 |
| Depreciation & amort. | -32 | -33 | -34 | -32 | -63 | -83 | -84 | -91 | -83 | -56 | -52 | -52 | -52 |
| EBIT | -50 | -11 | -39 | 1.406 | -159 | -162 | -109 | -51 | 40 | 8 | -6 | 29 | 1 |
| Net financials | -443 | 109 | 467 | 50 | -7 | -2 | -14 | -10 | -13 | -12 | -16 | 36 | -19 |
| Profit before tax | -461 | 98 | 411 | 1.423 | -166 | -163 | -123 | -61 | 28 | -4 | -21 | 65 | -19 |
| Tax | 16 | 1 | 5 | -1 | -66 | 117 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -477 | 97 | 406 | 1.424 | -101 | -281 | -123 | -61 | 28 | -4 | -21 | 65 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.303 | 6.192 | 6.517 | 7.666 | 7.318 | 6.781 | 6.418 | 6.109 | 5.873 | 5.807 | 5.713 | 5.405 | 5.304 |
| Equity | 4.654 | 4.655 | 4.964 | 6.289 | 5.988 | 5.507 | 5.184 | 4.923 | 4.850 | 4.746 | 4.610 | 4.558 | 4.417 |
| Long-term debt | 1.373 | 1.288 | 1.204 | 1.119 | 1.033 | 948 | 859 | 766 | 682 | 590 | 498 | 407 | 320 |
| Short-term debt | 276 | 249 | 349 | 258 | 297 | 326 | 375 | 421 | 340 | 472 | 604 | 440 | 568 |
| Total debt | 1.649 | 1.538 | 1.553 | 1.377 | 1.330 | 1.274 | 1.234 | 1.186 | 1.023 | 1.061 | 1.102 | 847 | 887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RP Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| RSM PLUS | Audit | 0 companies |