| Revenue | DKK 5K | -122% |
| EBITDA | DKK 5K | +122% |
| Net profit | DKK -7K | +86% |
| Total assets | DKK 259K | -6% |
| Equity | DKK 256K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286 | 319 | 362 | 407 | 345 | 549 | 735 | 737 | 1.054 | 1.025 | 918 | 69 | -24 | 5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -245 | -527 | -555 | -882 | -754 | -892 | -53 | -0 | -0 |
| EBITDA | 286 | 319 | 362 | 407 | 345 | 303 | 208 | 182 | 172 | 271 | 26 | 16 | -24 | 5 |
| Depreciation & amort. | -128 | -128 | -128 | -128 | -129 | -129 | -133 | -145 | -145 | -145 | -147 | -349 | -38 | -20 |
| EBIT | 158 | 191 | 234 | 280 | 216 | 174 | 75 | 37 | 26 | 126 | -121 | -333 | -62 | -14 |
| Net financials | -159 | -147 | -127 | -119 | -49 | -72 | -32 | -21 | -9 | -16 | -11 | -2 | 2 | 6 |
| Profit before tax | -1 | 44 | 107 | 161 | 167 | 103 | 43 | 16 | 17 | 110 | -131 | -335 | -59 | -8 |
| Tax | -0 | 11 | 27 | 42 | 39 | 23 | 10 | 4 | 4 | 24 | -29 | -74 | -13 | -2 |
| Net profit | -0 | 33 | 80 | 119 | 128 | 80 | 34 | 12 | 13 | 85 | -102 | -261 | -46 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.944 | 1.835 | 1.654 | 1.580 | 1.603 | 1.401 | 1.390 | 1.398 | 1.646 | 1.428 | 1.178 | 337 | 277 | 259 |
| Equity | 87 | 120 | 201 | 320 | 448 | 528 | 562 | 574 | 587 | 673 | 570 | 309 | 263 | 256 |
| Long-term debt | 214 | 0 | 0 | 0 | 0 | 0 | 86 | 68 | 49 | 29 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.745 | 1.807 | 1.518 | 1.284 | 1.140 | 835 | 695 | 705 | 954 | 647 | 557 | 28 | 14 | 3 |
| Total debt | 1.960 | 1.807 | 1.518 | 1.284 | 1.140 | 835 | 828 | 773 | 1.003 | 676 | 557 | 28 | 14 | 3 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|