| Revenue | DKK -21K | -130% |
| EBITDA | DKK -121K | -304% |
| Net profit | DKK -200K | +55% |
| Total assets | DKK 5,6M | -3% |
| Equity | DKK 5,3M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229 | 198 | 229 | 225 | 227 | 231 | 215 | 213 | 205 | 172 | 180 | 221 | 70 | -21 |
| Staff expenses | -0 | -0 | -58 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 |
| EBITDA | 229 | 198 | 170 | 125 | 127 | 131 | 115 | 113 | 105 | 72 | 80 | 121 | -30 | -121 |
| Depreciation & amort. | -47 | -44 | -38 | -34 | -34 | -31 | -32 | -42 | -55 | -64 | -84 | -74 | -57 | -31 |
| EBIT | 182 | 154 | 132 | 90 | 93 | 101 | 82 | 72 | 50 | 9 | -4 | 47 | -87 | -152 |
| Net financials | 125 | 373 | 677 | 719 | 2 | 193 | 312 | 443 | 875 | 1.524 | 1.869 | -1.410 | -349 | -84 |
| Profit before tax | 308 | 527 | 809 | 810 | 95 | 294 | 395 | 515 | 924 | 1.533 | 1.865 | -1.363 | -435 | -235 |
| Tax | 47 | 81 | 84 | 59 | 16 | 21 | 25 | 31 | 37 | -90 | -90 | -15 | 13 | -35 |
| Net profit | 260 | 446 | 725 | 751 | 79 | 273 | 369 | 484 | 887 | 1.623 | 1.955 | -1.348 | -449 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.266 | 3.403 | 4.060 | 4.523 | 3.994 | 4.643 | 4.610 | 5.124 | 5.691 | 7.764 | 8.226 | 6.370 | 5.725 | 5.557 |
| Equity | 2.114 | 2.360 | 2.988 | 3.429 | 3.208 | 3.379 | 3.645 | 4.023 | 4.692 | 5.915 | 7.670 | 6.204 | 5.633 | 5.298 |
| Long-term debt | 910 | 838 | 767 | 693 | 615 | 537 | 460 | 380 | 301 | 225 | 150 | 74 | 0 | 21 |
| Short-term debt | 224 | 190 | 288 | 386 | 155 | 708 | 486 | 697 | 672 | 1.611 | 406 | 92 | 92 | 238 |
| Total debt | 1.135 | 1.028 | 1.055 | 1.079 | 771 | 1.246 | 945 | 1.077 | 973 | 1.835 | 556 | 166 | 92 | 259 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|