| Revenue | DKK 469K | — |
| EBITDA | DKK -71K | +80% |
| Net profit | DKK 462K | +221% |
| Total assets | DKK 782K | -36% |
| Equity | DKK 704K | +93% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 271 | 306 | 284 | 283 | 283 | 251 | 264 | 270 | 1.207 | -52 | -13 | — | — | 469 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 271 | 306 | 284 | 283 | 283 | 251 | 264 | 270 | 1.207 | -52 | -13 | -462 | -364 | -71 |
| Depreciation & amort. | -90 | -90 | -90 | -90 | -90 | -74 | -74 | -74 | -74 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 181 | 216 | 194 | 193 | 193 | 178 | 191 | 196 | 1.133 | -52 | -13 | -462 | -364 | -71 |
| Net financials | -15 | -15 | 95 | -111 | 135 | -346 | -540 | -436 | -283 | 598 | 113 | -494 | -375 | 533 |
| Profit before tax | 167 | 201 | 289 | 82 | 328 | -168 | -350 | -240 | 850 | 547 | 99 | -510 | -384 | 462 |
| Tax | -16 | -2 | -29 | -8 | 16 | -9 | 5 | 3 | 69 | -44 | -7 | -0 | -3 | -0 |
| Net profit | 183 | 204 | 318 | 90 | 312 | -159 | -355 | -243 | 782 | 591 | 106 | -510 | -381 | 462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.640 | 6.777 | 6.993 | 6.729 | 6.622 | 6.425 | 5.874 | 5.488 | 6.243 | 1.969 | 2.094 | 1.325 | 1.223 | 782 |
| Equity | 345 | 542 | 762 | 752 | 962 | 700 | 240 | -3 | 779 | 1.149 | 1.255 | 745 | 364 | 704 |
| Long-term debt | 5.997 | 4.513 | 4.351 | 4.115 | 3.788 | 3.521 | 3.250 | 2.974 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 299 | 1.722 | 1.847 | 1.797 | 1.776 | 2.117 | 2.294 | 2.439 | 5.465 | 821 | 803 | 580 | 859 | 78 |
| Total debt | 6.296 | 6.235 | 6.198 | 5.912 | 5.564 | 5.638 | 5.545 | 5.413 | 5.465 | 821 | 803 | 580 | 859 | 78 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|