| Revenue | DKK -10K | -106% |
| EBITDA | DKK -10K | -110% |
| Net profit | DKK -6K | -119% |
| Total assets | DKK 4,1M | -2% |
| Equity | DKK 1,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 169 | 173 | — | — | 191 | 178 | 181 | 161 | 160 | 158 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 121 | 130 | 130 | 122 | 133 | 122 | 152 | 140 | 131 | 113 | 84 | 98 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -12 | -12 | -12 | -12 | -13 | -13 | -15 | -15 |
| EBIT | 121 | 130 | 130 | 122 | 133 | 110 | 140 | 128 | 120 | 100 | 71 | 83 | -24 |
| Net financials | -204 | -206 | -221 | -176 | -113 | 14 | 183 | 112 | 279 | -94 | -44 | -42 | -56 |
| Profit before tax | -84 | -77 | -91 | -53 | 20 | 124 | 322 | 240 | 398 | 6 | 27 | 41 | -80 |
| Tax | -21 | -9 | -20 | -11 | -7 | -2 | -75 | 91 | -105 | -5 | 8 | 10 | -74 |
| Net profit | -63 | -68 | -71 | -43 | 27 | 126 | 398 | 149 | 504 | 11 | 19 | 31 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.081 | 4.089 | 4.107 | 4.103 | 4.134 | 4.087 | 4.113 | 4.080 | 4.080 | 4.260 | 4.232 | 4.192 | 4.109 |
| Equity | 473 | 405 | 334 | 292 | 318 | 445 | 843 | 992 | 1.495 | 1.506 | 1.525 | 1.556 | 1.550 |
| Long-term debt | 1.221 | 1.187 | 1.144 | 1.092 | 1.548 | 1.502 | 1.456 | 1.409 | 1.362 | 1.892 | 1.827 | 2.270 | 2.214 |
| Short-term debt | 2.387 | 2.497 | 2.629 | 2.720 | 2.268 | 2.140 | 1.815 | 1.628 | 1.169 | 814 | 830 | 306 | 345 |
| Total debt | 3.608 | 3.684 | 3.772 | 3.812 | 3.816 | 3.642 | 3.271 | 3.037 | 2.531 | 2.705 | 2.656 | 2.576 | 2.558 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|