| Revenue | DKK 113K | +10% |
| EBITDA | DKK 113K | +10% |
| Net profit | DKK -17K | +38% |
| Total assets | DKK 1,8M | -5% |
| Equity | DKK 825K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -13 | -10 | 142 | 173 | 94 | 113 | 116 | 118 | 115 | 118 | 96 | 103 | 113 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -13 | -10 | 142 | 173 | 94 | 113 | 116 | 118 | 115 | 118 | 96 | 103 | 113 |
| Depreciation & amort. | -0 | -0 | -0 | -32 | -32 | -32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
| EBIT | -12 | -13 | -10 | 110 | 141 | 62 | 81 | 84 | 86 | 83 | 86 | 64 | 71 | 81 |
| Net financials | -319 | -43 | -1.012 | 30 | 2 | -160 | -118 | -152 | 1 | 306 | -19 | -316 | -82 | -79 |
| Profit before tax | -331 | -56 | -1.022 | 781 | 143 | -98 | -37 | -68 | 87 | 388 | 67 | -252 | -11 | 1 |
| Tax | 3 | 19 | 24 | 157 | 28 | 2 | 0 | -0 | 17 | 18 | 18 | 14 | 15 | 18 |
| Net profit | -334 | -74 | -1.045 | 624 | 115 | -99 | -37 | -68 | 70 | 370 | 50 | -266 | -27 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.421 | 2.413 | 1.024 | 2.970 | 2.207 | 2.494 | 2.347 | 2.227 | 2.241 | 2.447 | 2.415 | 2.055 | 1.892 | 1.799 |
| Equity | 1.396 | 1.321 | 276 | 900 | 1.015 | 916 | 879 | 811 | 882 | 1.252 | 1.301 | 1.036 | 909 | 825 |
| Long-term debt | 0 | 0 | 0 | 993 | 940 | 1.318 | 1.255 | 1.191 | 1.127 | 1.063 | 999 | 930 | 862 | 791 |
| Short-term debt | 395 | 333 | 342 | 717 | 252 | 260 | 212 | 225 | 232 | 132 | 115 | 89 | 121 | 184 |
| Total debt | 395 | 333 | 342 | 1.710 | 1.192 | 1.579 | 1.468 | 1.416 | 1.359 | 1.195 | 1.114 | 1.019 | 983 | 974 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|