| Revenue | DKK -114K | +11% |
| EBITDA | DKK -162K | -24% |
| Net profit | DKK -162K | -24% |
| Total assets | DKK 1,2M | -1% |
| Equity | DKK -101K | -268% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 192 | 160 | 7 | 140 | -63 | 67 | -15 | 52 | -37 | -52 | -152 | -102 | -114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 192 | 160 | 7 | 140 | -63 | 51 | -27 | 40 | -78 | -70 | -186 | -131 | -162 |
| Depreciation & amort. | 13 | -24 | -24 | -24 | -24 | -24 | -32 | -32 | -32 | -32 | -32 | -32 | -32 |
| EBIT | 178 | 137 | -16 | 116 | -86 | 27 | -59 | 8 | -110 | -102 | -218 | -163 | -194 |
| Net financials | 0 | 11 | 3 | -14 | 1 | -24 | -6 | -3 | 1 | -3 | -1 | -2 | -5 |
| Profit before tax | 179 | 147 | -10 | 103 | -85 | 3 | -64 | 5 | -108 | -105 | -218 | -165 | -198 |
| Tax | 45 | 43 | 1 | 22 | -16 | 2 | -14 | 2 | -23 | -22 | -47 | -35 | -36 |
| Net profit | 134 | 105 | -12 | 80 | -69 | 1 | -51 | 4 | -86 | -83 | -171 | -130 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 666 | 904 | 832 | 870 | 729 | 1.254 | 1.312 | 1.646 | 1.331 | 1.315 | 1.278 | 1.247 | 1.240 |
| Equity | 472 | 576 | 565 | 645 | 576 | 576 | 526 | 529 | 444 | 361 | 191 | 60 | -101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 173 | 278 | 219 | 154 | 99 | 620 | 743 | 1.072 | 865 | 953 | 1.088 | 1.187 | 1.341 |
| Total debt | 173 | 278 | 219 | 154 | 99 | 620 | 743 | 1.072 | 865 | 953 | 1.088 | 1.187 | 1.341 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 90.0% | 2005 |
| Person | Role here | Other companies |
|---|