| Revenue | DKK 233K | +1078% |
| EBITDA | DKK -378K | -83% |
| Net profit | DKK -385K | -1616% |
| Total assets | DKK 8,8M | -7% |
| Equity | DKK 3,4M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 272 | 272 | 253 | 270 | 279 | 1.043 | 638 | 1.294 | 191 | 162 | 20 | 233 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -214 | -226 | -216 |
| EBITDA | 151 | 272 | 272 | 253 | 270 | 279 | 1.043 | 638 | 1.294 | 191 | -52 | -206 | -378 |
| Depreciation & amort. | -53 | -85 | -85 | -85 | -85 | -142 | -144 | -128 | -100 | -68 | -129 | -129 | -69 |
| EBIT | 97 | 187 | 188 | 169 | 185 | 137 | 898 | 511 | 1.194 | 123 | -182 | -335 | -447 |
| Net financials | 313 | 204 | 95 | 260 | 48 | -369 | -137 | -57 | -151 | 239 | 664 | 258 | 64 |
| Profit before tax | 410 | 392 | 283 | 428 | 233 | -233 | 762 | 454 | 1.043 | 362 | 483 | -77 | -383 |
| Tax | 12 | 47 | 51 | 43 | 5 | -6 | 159 | 102 | 237 | 26 | -65 | -55 | 1 |
| Net profit | 398 | 345 | 232 | 385 | 228 | -227 | 602 | 352 | 805 | 337 | 548 | -22 | -385 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.290 | 7.420 | 7.214 | 6.633 | 9.045 | 8.453 | 7.522 | 7.412 | 7.699 | 11.675 | 9.766 | 9.535 | 8.827 |
| Equity | 1.747 | 1.993 | 1.793 | 2.077 | 2.305 | 1.974 | 2.471 | 2.715 | 3.410 | 3.633 | 4.066 | 3.926 | 3.419 |
| Long-term debt | 3.739 | 3.693 | 3.646 | 2.746 | 5.141 | 4.939 | 3.495 | 3.358 | 0 | 3.792 | 3.738 | 3.743 | 3.647 |
| Short-term debt | 1.804 | 1.734 | 1.775 | 1.810 | 1.600 | 1.540 | 1.556 | 1.338 | 4.275 | 2.752 | 464 | 369 | 263 |
| Total debt | 5.543 | 5.427 | 5.421 | 4.556 | 6.741 | 6.479 | 5.051 | 4.697 | 4.275 | 6.544 | 4.203 | 4.112 | 3.909 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|