| Revenue | DKK 947K | -49% |
| EBITDA | DKK 683K | +329% |
| Net profit | DKK 524K | +381% |
| Total assets | DKK 1,5M | -6% |
| Equity | DKK 588K | +811% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 739 | 581 | 400 | 404 | 245 | 377 | 119 | 104 | 184 | 158 | 204 | 76 | 1.842 | 947 |
| Staff expenses | -552 | -425 | -139 | -151 | -174 | -164 | -119 | -11 | -31 | -84 | -0 | -0 | -1.683 | -264 |
| EBITDA | 187 | 155 | 207 | 252 | 63 | 213 | -0 | 93 | 153 | 73 | 204 | 76 | 159 | 683 |
| Depreciation & amort. | 228 | 220 | 86 | -59 | -46 | -44 | -43 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41 | -65 | 121 | 193 | 16 | 169 | -43 | 93 | 153 | 73 | 204 | 76 | 159 | 683 |
| Net financials | -123 | -20 | -22 | -85 | -77 | -73 | -93 | -38 | -36 | -36 | -35 | -33 | -19 | -11 |
| Profit before tax | -164 | -245 | -27 | 108 | -61 | 96 | -136 | 55 | 116 | 38 | 169 | 43 | 140 | 672 |
| Tax | -36 | -42 | 22 | 25 | -15 | 21 | 91 | -21 | -21 | 9 | 30 | 3 | 31 | 148 |
| Net profit | -128 | -203 | -49 | 83 | -46 | 75 | -228 | 76 | 137 | 29 | 138 | 40 | 109 | 524 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.840 | 1.585 | 1.084 | 1.087 | 964 | 1.023 | 692 | 688 | 741 | 795 | 865 | 853 | 1.591 | 1.492 |
| Equity | -97 | -300 | -349 | -265 | -311 | -237 | -464 | -389 | -251 | -223 | -84 | -44 | 65 | 588 |
| Long-term debt | 1.549 | 1.442 | 1.206 | 1.160 | 0 | 1.052 | 995 | 936 | 876 | 813 | 752 | 688 | 34 | 150 |
| Short-term debt | 388 | 443 | 226 | 193 | 164 | 207 | 161 | 141 | 116 | 204 | 198 | 209 | 1.492 | 753 |
| Total debt | 1.936 | 1.885 | 1.432 | 1.353 | 1.111 | 1.260 | 1.157 | 1.077 | 992 | 1.017 | 949 | 897 | 1.526 | 903 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|