| Revenue | DKK -74K | -308% |
| EBITDA | DKK -269K | -854% |
| Net profit | DKK 1,2M | +159% |
| Total assets | DKK 23,5M | +3% |
| Equity | DKK 17,2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 177 | 223 | 77 | 158 | 89 | 168 | 345 | 318 | 243 | 253 | 234 | 14 | 36 | -74 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 177 | 223 | 77 | 158 | 89 | 168 | 345 | 318 | 583 | 253 | 234 | 14 | 36 | -269 |
| Depreciation & amort. | -204 | -215 | -100 | -85 | -85 | -90 | -119 | -119 | 170 | -103 | -103 | -103 | -103 | -46 |
| EBIT | -27 | 8 | -23 | 73 | 4 | 78 | 226 | 199 | 413 | 150 | 131 | -89 | -68 | -315 |
| Net financials | 2.854 | 1.843 | 1.803 | 4.198 | 4.514 | 4.021 | 7.880 | 3.990 | 7.392 | 3.840 | 1.749 | -1.317 | -1.967 | 1.426 |
| Profit before tax | 2.801 | 1.816 | 1.781 | 4.271 | 4.518 | 4.099 | 8.106 | 4.189 | 7.805 | 3.990 | 1.880 | -1.406 | -2.034 | 1.111 |
| Tax | -24 | -8 | -8 | -0 | -8 | -33 | 17 | 19 | 67 | 16 | -15 | -82 | 10 | -97 |
| Net profit | 2.825 | 1.824 | 1.788 | 4.271 | 4.526 | 4.132 | 8.090 | 4.170 | 7.737 | 3.974 | 1.894 | -1.324 | -2.045 | 1.208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.526 | 11.355 | 10.743 | 12.301 | 17.438 | 20.348 | 26.120 | 22.459 | 23.476 | 24.644 | 32.888 | 24.959 | 22.753 | 23.480 |
| Equity | 7.590 | 8.315 | 8.903 | 9.774 | 11.620 | 14.302 | 22.026 | 17.300 | 19.877 | 22.151 | 22.351 | 20.027 | 16.132 | 17.205 |
| Long-term debt | 1.666 | 1.587 | 1.482 | 1.362 | 1.254 | 2.462 | 3.370 | 3.149 | 1.930 | 1.761 | 1.761 | 1.433 | 1.273 | 819 |
| Short-term debt | 116 | 1.310 | 223 | 1.027 | 4.426 | 3.485 | 628 | 1.904 | 1.535 | 584 | 8.616 | 3.325 | 5.216 | 5.456 |
| Total debt | 1.782 | 2.897 | 1.704 | 2.388 | 5.680 | 5.946 | 3.997 | 5.053 | 3.465 | 2.345 | 10.377 | 4.758 | 6.489 | 6.274 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|