| Revenue | DKK 125K | +19% |
| EBITDA | DKK 101K | -4% |
| Net profit | DKK -10K | -128% |
| Total assets | DKK 4,5M | -6% |
| Equity | DKK 419K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142 | 113 | 118 | 124 | 139 | 127 | 122 | 138 | 103 | 110 | 123 | 105 | 125 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -24 |
| EBITDA | 142 | 113 | 118 | 124 | 139 | 127 | 122 | 138 | 103 | 110 | 123 | 105 | 101 |
| Depreciation & amort. | -226 | -0 | -0 | -10 | -12 | -14 | -14 | -14 | -13 | -11 | -11 | -11 | -11 |
| EBIT | -84 | 113 | 118 | 114 | 127 | 113 | 108 | 124 | 91 | 99 | 112 | 94 | 90 |
| Net financials | -63 | -81 | -41 | -90 | -133 | -100 | -37 | 169 | -28 | -140 | -100 | -43 | -95 |
| Profit before tax | -147 | 32 | 78 | 24 | -6 | 13 | 70 | 293 | 63 | -41 | 12 | 51 | -6 |
| Tax | 20 | 8 | 3 | 4 | -0 | -0 | 67 | 42 | 13 | 25 | 6 | 16 | 4 |
| Net profit | -167 | 23 | 74 | 20 | -6 | 13 | 3 | 251 | 50 | -67 | 5 | 35 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.414 | 3.924 | 3.873 | 3.725 | 3.625 | 5.174 | 5.145 | 5.085 | 5.032 | 5.070 | 4.868 | 4.824 | 4.543 |
| Equity | 109 | 132 | 207 | 144 | 138 | 151 | 154 | 405 | 455 | 388 | 393 | 428 | 419 |
| Long-term debt | 1.452 | 1.423 | 1.287 | 1.218 | 1.147 | 1.075 | 1.002 | 930 | 856 | 784 | 712 | 652 | 592 |
| Short-term debt | 853 | 2.368 | 2.380 | 2.363 | 2.341 | 3.948 | 3.921 | 3.640 | 3.599 | 3.750 | 3.609 | 3.574 | 3.358 |
| Total debt | 2.305 | 3.791 | 3.667 | 3.581 | 3.487 | 5.023 | 4.924 | 4.570 | 4.455 | 4.534 | 4.321 | 4.226 | 3.951 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|