| Revenue | DKK 53K | +1% |
| EBITDA | DKK 53K | +1% |
| Net profit | DKK -1,1M | -324% |
| Total assets | DKK 3,1M | -30% |
| Equity | DKK 3M | -30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109 | 26 | 77 | 80 | 69 | 47 | 48 | 24 | 54 | 53 | 54 | 53 | 52 | 53 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 62 | 26 | 77 | 80 | 69 | 47 | 48 | 24 | 54 | 53 | 54 | 53 | 52 | 53 |
| Depreciation & amort. | 27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 |
| EBIT | 36 | -0 | 51 | 54 | 42 | 21 | 21 | -2 | 28 | 27 | 28 | 26 | 26 | 26 |
| Net financials | -49 | -183 | 108 | -336 | 10 | 307 | -190 | 244 | 174 | 522 | 1.085 | 744 | 481 | -1.129 |
| Profit before tax | -13 | -183 | 159 | -282 | 52 | 328 | -169 | 241 | 202 | 549 | 1.112 | 771 | 507 | -1.103 |
| Tax | 6 | -6 | 11 | 12 | 8 | 3 | 3 | -2 | 5 | 5 | 6 | 5 | 9 | 14 |
| Net profit | -19 | -177 | 148 | -294 | 44 | 325 | -172 | 244 | 197 | 544 | 1.106 | 765 | 498 | -1.117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.518 | 2.126 | 2.136 | 1.813 | 1.837 | 2.088 | 2.213 | 2.082 | 2.194 | 2.373 | 3.552 | 4.018 | 4.385 | 3.068 |
| Equity | 1.576 | 1.347 | 1.495 | 1.201 | 1.245 | 1.570 | 1.398 | 1.642 | 1.732 | 2.165 | 3.158 | 3.809 | 4.189 | 2.951 |
| Long-term debt | 620 | 576 | 536 | 494 | 458 | 416 | 373 | 329 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 295 | 181 | 72 | 81 | 93 | 57 | 356 | 59 | 404 | 146 | 327 | 139 | 121 | 118 |
| Total debt | 914 | 758 | 608 | 575 | 551 | 473 | 729 | 388 | 404 | 146 | 327 | 139 | 121 | 118 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|