| Revenue | DKK 118K | +9% |
| EBITDA | DKK -40K | -147% |
| Net profit | DKK -76K | -250% |
| Total assets | DKK 2,4M | +0% |
| Equity | DKK 1,1M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | 79 | 46 | 30 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | 118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 66 | 79 | 46 | 30 | 56 | 84 | 55 | 17 | 40 | 74 | 71 | -3 | 86 | -40 |
| Depreciation & amort. | -11 | -11 | -11 | -5 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 |
| EBIT | 55 | 69 | 36 | 25 | 45 | 73 | 44 | 6 | 30 | 63 | 61 | -14 | 75 | -51 |
| Net financials | -47 | -33 | -30 | -15 | -29 | -30 | -28 | 9 | -13 | 124 | 180 | -13 | -25 | -25 |
| Profit before tax | 9 | 36 | 6 | 9 | 16 | 43 | 16 | 16 | 17 | 187 | 240 | -22 | 51 | -76 |
| Tax | 2 | 10 | 2 | 3 | 4 | 9 | 4 | -0 | 6 | 14 | 14 | -0 | -0 | -0 |
| Net profit | 6 | 25 | 4 | 7 | 12 | 33 | 13 | 16 | 11 | 173 | 227 | -22 | 51 | -76 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.750 | 1.764 | 1.747 | 1.730 | 1.711 | 1.695 | 1.710 | 2.038 | 2.086 | 2.208 | 2.385 | 2.373 | 2.363 | 2.352 |
| Equity | 518 | 543 | 547 | 554 | 566 | 599 | 612 | 947 | 1.020 | 1.080 | 1.192 | 1.170 | 1.221 | 1.145 |
| Long-term debt | 912 | 912 | 912 | 912 | 806 | 746 | 685 | 624 | 562 | 501 | 440 | 385 | 330 | 271 |
| Short-term debt | 320 | 309 | 288 | 264 | 339 | 350 | 413 | 468 | 503 | 626 | 753 | 817 | 812 | 936 |
| Total debt | 1.232 | 1.221 | 1.200 | 1.176 | 1.145 | 1.096 | 1.098 | 1.091 | 1.065 | 1.127 | 1.193 | 1.202 | 1.142 | 1.207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |