| Revenue | DKK 261K | -21% |
| EBITDA | DKK 97K | -42% |
| Net profit | DKK -113K | +31% |
| Total assets | DKK 6,6M | -3% |
| Equity | DKK 2M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 115 | 306 | 225 | 340 | 381 | 1.259 | 202 | 310 | -28 | 165 | 140 | 435 | 330 | 261 |
| Staff expenses | -0 | -0 | -263 | -362 | -304 | -190 | -254 | -535 | -305 | -1 | -394 | -274 | -162 | -164 |
| EBITDA | 115 | 306 | -38 | -22 | 77 | 1.069 | -52 | -225 | -333 | 164 | -253 | 161 | 167 | 97 |
| Depreciation & amort. | 95 | -95 | -123 | -129 | -129 | -129 | -129 | -129 | -123 | -80 | -80 | -80 | -80 | -80 |
| EBIT | 20 | 211 | -161 | -151 | -52 | 940 | -181 | -354 | -456 | 84 | -333 | 81 | 87 | 17 |
| Net financials | -220 | -155 | -161 | -169 | -179 | -179 | -150 | -19 | -278 | -162 | -161 | -12 | -296 | -161 |
| Profit before tax | -100 | 68 | -115 | -191 | -231 | 761 | -331 | -373 | -734 | -77 | -494 | 69 | -209 | -143 |
| Tax | 50 | 6 | 104 | 65 | -39 | -40 | -31 | -79 | -161 | 15 | -138 | 16 | -44 | -30 |
| Net profit | -150 | 62 | -219 | -256 | -192 | 801 | -300 | -294 | -573 | -93 | -356 | 53 | -165 | -113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.104 | 8.130 | 8.080 | 7.814 | 7.806 | 9.304 | 7.315 | 6.964 | 6.839 | 7.354 | 6.787 | 6.753 | 6.738 | 6.558 |
| Equity | 3.638 | 3.700 | 3.481 | 3.226 | 3.034 | 3.834 | 3.534 | 3.240 | 2.667 | 2.575 | 2.219 | 2.271 | 2.107 | 1.993 |
| Long-term debt | 333 | 290 | 250 | 208 | 159 | 820 | 734 | 666 | 633 | 612 | 592 | 572 | 552 | 531 |
| Short-term debt | 3.112 | 3.124 | 3.437 | 3.533 | 3.806 | 3.882 | 2.308 | 2.399 | 3.041 | 3.654 | 3.602 | 3.519 | 3.732 | 3.717 |
| Total debt | 3.445 | 3.414 | 3.687 | 3.741 | 3.964 | 4.701 | 3.043 | 3.065 | 3.674 | 4.266 | 4.194 | 4.091 | 4.285 | 4.248 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|