| Revenue | DKK 67K | +56% |
| EBITDA | DKK 67K | +56% |
| Net profit | DKK -105K | +28% |
| Total assets | DKK 1,1M | -10% |
| Equity | DKK -188K | -125% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 43 | 11 | 86 | 3 | 52 | 69 | 55 | 43 | 44 | 48 | 52 | 43 | 67 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 38 | 43 | 11 | 86 | 3 | 52 | 69 | 55 | 43 | 44 | 48 | 52 | 43 | 67 |
| Depreciation & amort. | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 |
| EBIT | 24 | 29 | -3 | 72 | -11 | 38 | 55 | 41 | 29 | 30 | 34 | 38 | 29 | 53 |
| Net financials | -34 | -28 | -32 | -32 | -76 | -22 | -20 | -19 | -18 | -122 | 57 | -105 | -174 | -158 |
| Profit before tax | -10 | 2 | -35 | 40 | -86 | 16 | 35 | 22 | 10 | -93 | 91 | -67 | -145 | -105 |
| Tax | -0 | -0 | -0 | -55 | -0 | 28 | 28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -10 | 2 | -35 | 95 | -86 | -12 | 7 | 22 | 10 | -93 | 91 | -67 | -145 | -105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.237 | 1.228 | 1.202 | 1.325 | 1.238 | 1.190 | 1.156 | 1.130 | 1.120 | 1.594 | 1.642 | 1.429 | 1.261 | 1.136 |
| Equity | -484 | -482 | -517 | -422 | -508 | -520 | -513 | -491 | -481 | 37 | 128 | 61 | -84 | -188 |
| Long-term debt | 1.196 | 1.198 | 1.199 | 1.213 | 1.011 | 967 | 921 | 875 | 827 | 780 | 732 | 684 | 1.279 | 1.268 |
| Short-term debt | 524 | 512 | 520 | 534 | 735 | 743 | 748 | 747 | 774 | 777 | 782 | 684 | 66 | 57 |
| Total debt | 1.721 | 1.710 | 1.719 | 1.748 | 1.746 | 1.710 | 1.669 | 1.622 | 1.601 | 1.558 | 1.514 | 1.368 | 1.345 | 1.325 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|