| Revenue | DKK 66K | -22% |
| EBITDA | DKK 66K | -22% |
| Net profit | DKK -63K | -54% |
| Total assets | DKK 1,5M | -3% |
| Equity | DKK 40K | -61% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 147 | 147 | 128 | 196 | -37 | -2 | 31 | 135 | 78 | 124 | 85 | 66 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 151 | 151 | 0 | 128 | 196 | -37 | -2 | 31 | 135 | 78 | 124 | 85 | 66 |
| Depreciation & amort. | -0 | -69 | -56 | -56 | -53 | -53 | -53 | -68 | -68 | -68 | -76 | -51 | -51 |
| EBIT | 151 | 82 | -56 | 72 | 143 | -91 | -55 | -37 | 66 | 9 | 48 | 33 | 15 |
| Net financials | -72 | -47 | -40 | -36 | -30 | -28 | -47 | -48 | -43 | -26 | -27 | -67 | -78 |
| Profit before tax | 80 | 35 | -95 | 36 | 113 | -91 | -81 | -85 | 23 | -17 | 21 | -34 | -63 |
| Tax | 4 | 25 | 27 | 21 | 37 | 14 | 10 | 3 | 20 | 8 | 21 | 7 | -0 |
| Net profit | 76 | 10 | -123 | 14 | 77 | -105 | -92 | -88 | 3 | -25 | -0 | -41 | -63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.818 | 1.749 | 1.777 | 1.726 | 1.578 | 1.521 | 1.478 | 1.707 | 1.878 | 1.558 | 1.623 | 1.572 | 1.524 |
| Equity | 339 | 348 | 372 | 386 | 349 | 245 | 153 | 65 | 68 | 44 | 144 | 103 | 40 |
| Long-term debt | 1.192 | 1.088 | 1.232 | 1.110 | 988 | 869 | 742 | 617 | 1.460 | 1.388 | 1.313 | 1.264 | 1.210 |
| Short-term debt | 288 | 313 | 172 | 230 | 241 | 408 | 583 | 1.024 | 350 | 127 | 167 | 205 | 274 |
| Total debt | 1.192 | 1.401 | 1.404 | 1.340 | 1.229 | 1.276 | 1.325 | 1.642 | 1.809 | 1.514 | 1.479 | 1.469 | 1.484 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|