| Revenue | DKK 114K | +0% |
| EBITDA | DKK -26K | -175% |
| Net profit | DKK -1,5M | -12% |
| Total assets | DKK 10,1M | -13% |
| Equity | DKK 8M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -12 | -21 | 114 | 113 | 107 | 114 | 114 | 122 | 114 | 114 | 114 | 114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -12 | -21 | 32 | 0 | -10 | 19 | 25 | 41 | 29 | -154 | 34 | -26 |
| Depreciation & amort. | -0 | -0 | -0 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 |
| EBIT | -15 | -12 | -21 | 2 | -30 | -41 | -12 | -5 | 11 | -2 | -185 | 4 | -56 |
| Net financials | 659 | 2.382 | 2.397 | 2.805 | 412 | 1.661 | -2.109 | 1.534 | 1.196 | 2.987 | 140 | -1.328 | -1.437 |
| Profit before tax | 644 | 2.370 | 2.376 | 2.807 | 382 | 1.620 | -2.121 | 1.529 | 1.207 | 2.986 | -44 | -1.324 | -1.493 |
| Tax | 125 | 332 | 496 | 379 | 13 | 153 | 0 | 11 | 9 | 508 | -175 | 0 | -3 |
| Net profit | 519 | 2.038 | 1.880 | 2.428 | 369 | 1.467 | -2.121 | 1.518 | 1.198 | 2.477 | 130 | -1.324 | -1.490 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.128 | 3.977 | 8.449 | 10.344 | 9.548 | 10.806 | 10.090 | 9.578 | 10.682 | 13.795 | 13.255 | 11.644 | 10.147 |
| Equity | 1.776 | 3.718 | 5.500 | 7.428 | 7.297 | 8.314 | 6.119 | 7.458 | 8.602 | 11.022 | 11.095 | 9.591 | 8.040 |
| Long-term debt | 0 | 0 | 2.285 | 2.209 | 2.132 | 2.060 | 1.975 | 1.892 | 1.816 | 1.729 | 1.642 | 1.582 | 1.543 |
| Short-term debt | 352 | 259 | 665 | 707 | 118 | 432 | 1.996 | 227 | 265 | 1.044 | 518 | 471 | 564 |
| Total debt | 352 | 259 | 2.950 | 2.916 | 2.251 | 2.492 | 3.972 | 2.119 | 2.081 | 2.772 | 2.160 | 2.053 | 2.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Cortsen | Audit | 0 companies |