| Revenue | DKK -16K | -80% |
| EBITDA | DKK -16K | +80% |
| Net profit | DKK 8K | +101% |
| Total assets | DKK 2,6M | -8% |
| Equity | DKK 927K | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -12 | -8 | -8 | -4 | — | — | -4 | — | -81 | 1 | 39 | -81 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7 | -12 | -8 | -8 | -4 | -7 | -4 | -4 | 37 | -81 | 1 | 39 | -81 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -11 | -11 | -24 |
| EBIT | 7 | -12 | -8 | -8 | -4 | -7 | -4 | -4 | 37 | -81 | -3 | 28 | -91 | -40 |
| Net financials | 251 | -31 | 52 | 149 | 253 | -602 | 59 | 537 | 13 | 383 | 715 | 131 | -847 | 61 |
| Profit before tax | 258 | -44 | 44 | 141 | 249 | -609 | 55 | 533 | 50 | 302 | 712 | 159 | -938 | 21 |
| Tax | 7 | -8 | -6 | -8 | -5 | -4 | -5 | -6 | 3 | -25 | 5 | 6 | 1 | 13 |
| Net profit | 251 | -36 | 50 | 149 | 254 | -605 | 61 | 539 | 47 | 327 | 708 | 153 | -939 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.432 | 1.500 | 1.581 | 1.787 | 2.063 | 1.515 | 1.644 | 2.222 | 2.342 | 3.013 | 3.653 | 3.463 | 2.803 | 2.567 |
| Equity | 292 | 256 | 306 | 454 | 708 | 103 | 164 | 698 | 744 | 1.071 | 1.779 | 1.932 | 993 | 927 |
| Long-term debt | 900 | 900 | 850 | 750 | 750 | 750 | 750 | 750 | 750 | 750 | 750 | 750 | 500 | 425 |
| Short-term debt | 240 | 344 | 425 | 583 | 605 | 661 | 730 | 775 | 847 | 1.192 | 1.123 | 782 | 1.310 | 1.209 |
| Total debt | 1.140 | 1.244 | 1.275 | 1.333 | 1.355 | 1.411 | 1.480 | 1.525 | 1.597 | 1.942 | 1.873 | 1.532 | 1.810 | 1.634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |