| Revenue | DKK 12K | -122% |
| EBITDA | DKK 12K | +101% |
| Net profit | DKK 117K | -98% |
| Total assets | DKK 22,7M | -8% |
| Equity | DKK 20,7M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 158 | 147 | 167 | 185 | 184 | 128 | -657 | 244 | -69 | 90 | 85 | 136 | -55 | 12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 158 | 147 | 167 | 185 | 184 | 128 | -657 | -1.356 | -319 | 11 | 85 | 136 | -1.320 | 12 |
| Depreciation & amort. | -63 | -63 | -63 | -63 | -63 | -63 | -65 | -68 | -72 | -73 | -73 | -73 | -73 | -73 |
| EBIT | 96 | 85 | 104 | 123 | 121 | 65 | -722 | -1.423 | -391 | -62 | 12 | 63 | -1.393 | -61 |
| Net financials | 401 | 152 | 766 | 3.234 | 736 | 2.480 | 1.035 | 18.708 | -5.398 | 173 | -890 | 1.432 | 6.996 | 243 |
| Profit before tax | 497 | 237 | 870 | 3.357 | 857 | 2.545 | 313 | 17.285 | -5.790 | 112 | -878 | 1.495 | 5.603 | 182 |
| Tax | 29 | 28 | 33 | 39 | 50 | 40 | 22 | -12 | 23 | 15 | -0 | 31 | 388 | 65 |
| Net profit | 468 | 209 | 837 | 3.318 | 807 | 2.505 | 291 | 17.297 | -5.813 | 97 | -878 | 1.464 | 5.215 | 117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.410 | 4.530 | 5.251 | 8.320 | 8.981 | 11.741 | 11.710 | 25.669 | 18.095 | 17.982 | 16.681 | 17.912 | 24.780 | 22.679 |
| Equity | 2.696 | 2.809 | 3.547 | 6.766 | 7.471 | 9.873 | 9.983 | 23.313 | 16.531 | 16.514 | 15.322 | 16.668 | 21.534 | 20.651 |
| Long-term debt | 1.409 | 1.409 | 1.314 | 1.220 | 1.125 | 1.031 | 934 | 838 | 734 | 632 | 531 | 430 | 658 | 564 |
| Short-term debt | 305 | 313 | 390 | 334 | 385 | 838 | 794 | 1.518 | 831 | 835 | 828 | 814 | 2.588 | 1.464 |
| Total debt | 1.714 | 1.722 | 1.704 | 1.554 | 1.510 | 1.869 | 1.728 | 2.356 | 1.564 | 1.467 | 1.359 | 1.244 | 3.246 | 2.028 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|