| Revenue | DKK 110K | +33% |
| EBITDA | DKK 110K | +33% |
| Net profit | DKK 1,7M | +1052% |
| Total assets | DKK 1,7M | +14% |
| Equity | DKK 1,4M | +594% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -81 | -48 | — | 240 | 281 | 299 | 299 | 299 | 298 | 297 | 297 | 449 | 82 | 110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 54 | -38 | 0 | 240 | 281 | 299 | 299 | 299 | 298 | 297 | 297 | 449 | 82 | 110 |
| Depreciation & amort. | -67 | -5 | -0 | -197 | -197 | -240 | -249 | -249 | -247 | -288 | -179 | -177 | -106 | -127 |
| EBIT | -13 | -43 | 0 | 43 | 84 | 58 | 49 | 49 | 51 | 8 | 119 | 272 | -23 | -17 |
| Net financials | -7 | -8 | 0 | -606 | -37 | -5 | 32 | -27 | -302 | -180 | -104 | -204 | -163 | 1.720 |
| Profit before tax | -20 | -51 | 0 | -563 | 47 | 53 | 81 | 23 | -250 | -171 | 15 | 68 | -186 | 1.703 |
| Tax | -5 | -12 | -0 | -17 | -13 | 1 | -1 | 4 | 7 | -1 | 28 | 56 | -8 | 3 |
| Net profit | -15 | -39 | 0 | -546 | 60 | 52 | 82 | 19 | -257 | -170 | -13 | 12 | -179 | 1.700 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 314 | 362 | 0 | 0 | 1.805 | 1.617 | 1.390 | 1.211 | 1.104 | 1.421 | 1.250 | 1.443 | 1.530 | 1.746 |
| Equity | 232 | 271 | 0 | 0 | 167 | 219 | 301 | 320 | 62 | -108 | -120 | -108 | -286 | 1.413 |
| Long-term debt | 0 | 0 | 0 | 0 | 736 | 572 | 420 | 241 | 189 | 294 | 221 | 152 | 113 | 0 |
| Short-term debt | -63 | -65 | 0 | 0 | 781 | 719 | 608 | 553 | 465 | 625 | 376 | 350 | 481 | 310 |
| Total debt | -63 | -65 | 0 | 0 | 1.517 | 1.291 | 1.028 | 794 | 655 | 919 | 598 | 502 | 595 | 310 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|