| Revenue | DKK 466K | -16% |
| EBITDA | DKK 186K | -32% |
| Net profit | DKK 42K | -63% |
| Total assets | DKK 4,7M | +0% |
| Equity | DKK 4,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 85 | 87 | 82 | 56 | 157 | 134 | 48 | 263 | 429 | 406 | 559 | 554 | 466 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -203 | -269 | -269 | -273 | -281 | -281 |
| EBITDA | 80 | 85 | 87 | 82 | 56 | 157 | 134 | 48 | 27 | 160 | 137 | 287 | 273 | 186 |
| Depreciation & amort. | -42 | -42 | -42 | -42 | -44 | -58 | -72 | -80 | -108 | -112 | -116 | -112 | -114 | -115 |
| EBIT | 38 | 43 | 45 | 40 | 12 | 99 | 62 | -32 | -81 | 48 | 22 | 174 | 159 | 71 |
| Net financials | 331 | 31 | -91 | -142 | -34 | 50 | -176 | -535 | -1 | -4 | -3 | -1 | 2 | 1 |
| Profit before tax | 368 | 74 | -46 | -102 | -22 | 149 | -114 | -567 | -82 | 44 | 18 | 173 | 162 | 71 |
| Tax | 19 | -11 | 13 | 12 | 6 | 26 | 19 | 39 | -23 | 19 | 27 | 51 | 49 | 29 |
| Net profit | 349 | 85 | -59 | -114 | -28 | 124 | -133 | -606 | -59 | 24 | -9 | 122 | 112 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.049 | 6.426 | 6.300 | 6.079 | 5.968 | 6.177 | 5.857 | 6.283 | 4.795 | 4.775 | 4.575 | 4.658 | 4.721 | 4.737 |
| Equity | 6.272 | 6.260 | 6.102 | 5.888 | 5.759 | 5.779 | 5.540 | 4.826 | 4.656 | 4.567 | 4.444 | 4.448 | 4.439 | 4.354 |
| Long-term debt | 38 | 39 | 39 | 40 | 34 | 28 | 28 | 50 | 50 | 50 | 62 | 65 | 65 | 66 |
| Short-term debt | 625 | 31 | 55 | 41 | 59 | 240 | 149 | 1.230 | 89 | 157 | 66 | 90 | 114 | 191 |
| Total debt | 663 | 69 | 95 | 81 | 93 | 268 | 177 | 1.281 | 139 | 207 | 128 | 155 | 179 | 257 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|