| Revenue | DKK 160K | +33% |
| EBITDA | DKK 160K | +33% |
| Net profit | DKK 8K | -97% |
| Total assets | DKK 6,9M | -2% |
| Equity | DKK 6,8M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | -47 | 14 | -33 | -62 | 32 | 80 | 93 | 125 | 70 | 60 | 112 | 120 | 160 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | -47 | 14 | -33 | -62 | 32 | 80 | 93 | 125 | 70 | 60 | 112 | 120 | 160 |
| Depreciation & amort. | 26 | 26 | 31 | -32 | -32 | -69 | -85 | -91 | -95 | -95 | -88 | -90 | -89 | -89 |
| EBIT | -11 | -72 | -16 | -65 | -94 | -38 | -4 | 2 | 30 | -26 | -27 | 23 | 31 | 71 |
| Net financials | 267 | 704 | 752 | 425 | -514 | -310 | 9 | -19 | 56 | 164 | -105 | 281 | 338 | -10 |
| Profit before tax | 256 | 632 | 736 | 360 | -608 | -348 | 4 | -17 | 86 | 139 | -133 | 303 | 370 | 61 |
| Tax | 12 | 3 | 24 | 14 | -7 | 13 | 18 | 18 | 27 | 20 | 7 | 27 | 56 | 52 |
| Net profit | 244 | 628 | 711 | 346 | -601 | -361 | -14 | -35 | 58 | 119 | -140 | 276 | 314 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.982 | 7.571 | 8.303 | 8.384 | 7.888 | 7.116 | 6.983 | 6.951 | 6.956 | 7.033 | 6.757 | 8.184 | 7.109 | 6.947 |
| Equity | 6.913 | 7.341 | 7.953 | 8.199 | 7.498 | 7.037 | 6.924 | 6.889 | 6.847 | 6.856 | 6.603 | 6.765 | 6.962 | 6.849 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 69 | 230 | 351 | 186 | 390 | 79 | 59 | 63 | 109 | 178 | 155 | 1.418 | 147 | 98 |
| Total debt | 69 | 230 | 351 | 186 | 390 | 79 | 59 | 63 | 109 | 178 | 155 | 1.418 | 147 | 98 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|