| Revenue | DKK 386K | +1168% |
| EBITDA | DKK 199K | +980% |
| Net profit | DKK 65K | +161% |
| Total assets | DKK 1,4M | +6% |
| Equity | DKK 20K | +144% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 120 | 120 | 200 | 400 | 366 | 298 | 186 | -2 | 448 | 278 | 30 | 386 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -69 | -62 | -35 | -74 | -6 | -0 | -187 |
| EBITDA | -21 | 2 | 113 | 169 | 414 | 400 | 366 | 228 | 123 | -37 | 374 | 284 | 18 | 199 |
| Depreciation & amort. | -0 | -0 | -132 | -146 | -95 | -137 | -160 | -174 | -164 | -159 | -163 | -94 | -57 | -27 |
| EBIT | -21 | 2 | -19 | 23 | 319 | 263 | 206 | 54 | -40 | -196 | 210 | 190 | -38 | 172 |
| Net financials | -362 | -73 | 59 | -108 | -50 | -313 | -103 | -93 | -88 | -98 | -82 | -114 | -78 | -83 |
| Profit before tax | -383 | -71 | 40 | -85 | 269 | -50 | 103 | -39 | -129 | -294 | 129 | 76 | -117 | 89 |
| Tax | 1 | 3 | -0 | -8 | 61 | 24 | 27 | -10 | -24 | -56 | 26 | 20 | -10 | 24 |
| Net profit | -383 | -74 | 40 | -77 | 208 | -74 | 76 | -29 | -104 | -238 | 103 | 56 | -106 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 197 | 105 | 1.429 | 2.138 | 2.522 | 2.031 | 2.009 | 1.856 | 1.687 | 1.570 | 1.509 | 1.453 | 1.281 | 1.358 |
| Equity | 171 | 97 | 141 | 64 | 272 | 198 | 273 | 244 | 140 | -98 | 5 | 61 | -45 | 20 |
| Long-term debt | 0 | 0 | 0 | 1.517 | 1.680 | 1.485 | 1.212 | 1.081 | 928 | 906 | 855 | 1.076 | 1.037 | 997 |
| Short-term debt | 26 | 8 | 1.287 | 557 | 530 | 284 | 434 | 451 | 563 | 762 | 624 | 270 | 254 | 283 |
| Total debt | 26 | 8 | 1.287 | 2.074 | 2.210 | 1.770 | 1.645 | 1.532 | 1.491 | 1.668 | 1.478 | 1.346 | 1.291 | 1.279 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|