| Revenue | DKK 94K | -13% |
| EBITDA | DKK 94K | -13% |
| Net profit | DKK -337K | -1658% |
| Total assets | DKK 1,2M | -33% |
| Equity | DKK 586K | -38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 80 | 124 | 156 | 142 | 158 | 129 | 135 | 158 | 162 | 128 | 176 | 107 | 94 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 78 | 73 | 124 | 156 | 142 | 158 | 129 | 99 | 158 | 347 | 128 | 176 | 107 | 94 |
| Depreciation & amort. | -33 | -57 | 66 | 68 | -68 | -68 | -68 | -0 | -25 | -150 | -157 | -157 | -157 | -78 |
| EBIT | 45 | 16 | 58 | 89 | 74 | 90 | 61 | 99 | 133 | 197 | -29 | 19 | -50 | 16 |
| Net financials | -389 | 75 | -56 | 9 | 105 | 102 | -132 | -21 | 171 | 26 | 53 | -18 | 18 | -348 |
| Profit before tax | -345 | 91 | 2 | 97 | 37 | 34 | -70 | 78 | 304 | 223 | 23 | 1 | -32 | -333 |
| Tax | -0 | -0 | 16 | 6 | 9 | 8 | 20 | 10 | 19 | 29 | -0 | -9 | -13 | 4 |
| Net profit | -345 | 91 | -14 | 92 | 29 | 27 | -91 | 68 | 285 | 194 | 23 | 10 | -19 | -337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.745 | 2.038 | 2.070 | 2.015 | 1.938 | 1.870 | 1.740 | 2.170 | 2.601 | 2.018 | 1.734 | 1.387 | 1.723 | 1.157 |
| Equity | 131 | 126 | 65 | 156 | 203 | 230 | 144 | 516 | 801 | 995 | 1.018 | 1.028 | 948 | 586 |
| Long-term debt | 1.105 | 1.273 | 934 | 629 | 633 | 592 | 511 | 1.110 | 1.033 | 358 | 367 | 278 | 12 | 12 |
| Short-term debt | 508 | 639 | 1.003 | 1.133 | 1.006 | 951 | 992 | 360 | 572 | 665 | 348 | 80 | 763 | 554 |
| Total debt | 1.614 | 1.913 | 1.937 | 1.762 | 1.639 | 1.543 | 1.502 | 1.470 | 1.605 | 1.023 | 715 | 358 | 775 | 566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |