| Revenue | DKK 468K | -22% |
| EBITDA | DKK -381K | -51% |
| Net profit | DKK 3,7M | -4% |
| Total assets | DKK 50,4M | +4% |
| Equity | DKK 44,5M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 328 | 334 | 301 | 534 | 368 | 544 | 598 | 892 | 548 | 644 | 325 | 598 | 468 |
| Staff expenses | -0 | -0 | -325 | -542 | -725 | -832 | -500 | -1.190 | -892 | -833 | -851 | -851 | -849 |
| EBITDA | 328 | 334 | -24 | -9 | -356 | -288 | 98 | -298 | -344 | -189 | -526 | -253 | -381 |
| Depreciation & amort. | -232 | -323 | -368 | -384 | -442 | -411 | -369 | -330 | -357 | -348 | -340 | -121 | -125 |
| EBIT | 96 | 11 | -391 | -392 | -798 | -700 | -270 | -628 | -701 | -537 | -866 | -374 | -506 |
| Net financials | 2.076 | 2.611 | 49.758 | 756 | 1.655 | 12.553 | -10.802 | 5 | 6.466 | 5.572 | -249 | 4.107 | 4.120 |
| Profit before tax | 2.478 | 2.621 | 49.367 | 364 | 856 | 11.853 | -11.072 | -623 | 5.765 | 5.035 | -1.115 | 3.733 | 3.614 |
| Tax | 153 | 88 | -719 | 422 | 365 | 2.206 | 109 | 474 | 6 | 148 | -162 | -86 | -50 |
| Net profit | 2.325 | 2.533 | 50.086 | -58 | 491 | 9.647 | -11.181 | -1.097 | 5.759 | 4.887 | -953 | 3.819 | 3.665 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.909 | 19.499 | 68.897 | 68.219 | 68.097 | 78.952 | 63.244 | 60.431 | 45.549 | 48.648 | 47.327 | 48.539 | 50.439 |
| Equity | 8.569 | 11.054 | 60.640 | 60.082 | 60.522 | 69.569 | 55.388 | 53.291 | 39.050 | 41.937 | 39.985 | 42.804 | 44.468 |
| Long-term debt | 9.734 | 7.893 | 7.498 | 7.100 | 6.679 | 6.357 | 5.946 | 5.499 | 5.062 | 4.628 | 4.208 | 1.949 | 1.732 |
| Short-term debt | 2.605 | 535 | 759 | 1.037 | 896 | 3.025 | 1.909 | 1.641 | 1.437 | 2.083 | 3.135 | 3.787 | 4.239 |
| Total debt | 12.340 | 8.428 | 8.257 | 8.137 | 7.575 | 9.382 | 7.855 | 7.140 | 6.499 | 6.711 | 7.342 | 5.736 | 5.970 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |