| Revenue | DKK 930K | +134% |
| EBITDA | DKK 930K | +134% |
| Net profit | DKK -226K | -231% |
| Total assets | DKK 3,4M | -18% |
| Equity | DKK 868K | -21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -318 | 319 | 257 | — | 336 | 144 | 222 | 370 | 210 | 244 | 392 | 397 | 930 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | 319 | 257 | 0 | 336 | 144 | 222 | 370 | 210 | 244 | 392 | 397 | 930 |
| Depreciation & amort. | -147 | -140 | -175 | -0 | -330 | -210 | -208 | -213 | -210 | -219 | -171 | -160 | -128 |
| EBIT | -171 | 179 | 82 | 0 | 6 | -65 | 14 | 157 | -1 | 25 | 221 | 237 | 803 |
| Net financials | -153 | -529 | -79 | 0 | 1.473 | -13 | 70 | 9 | -169 | -78 | -40 | -27 | -865 |
| Profit before tax | -15 | -351 | 3 | 0 | 1.434 | -79 | 85 | 166 | -169 | -53 | 181 | 211 | -62 |
| Tax | -24 | 20 | 4 | -0 | -42 | -23 | -17 | 15 | -20 | -13 | 33 | 38 | 164 |
| Net profit | 9 | -371 | -2 | 0 | 1.475 | -56 | 101 | 151 | -149 | -40 | 148 | 173 | -226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.304 | 1.158 | 2.256 | 0 | 1.933 | 4.687 | 4.683 | 4.621 | 4.465 | 4.472 | 4.286 | 4.196 | 3.446 |
| Equity | 433 | -558 | -472 | 0 | 1.078 | 1.022 | 1.018 | 1.061 | 812 | 773 | 921 | 1.094 | 868 |
| Long-term debt | 0 | 0 | 2.084 | 0 | 100 | 2.638 | 2.456 | 3.103 | 3.184 | 3.196 | 2.929 | 2.657 | 2.073 |
| Short-term debt | -1.737 | 1.649 | 548 | 0 | 556 | 852 | 1.025 | 283 | 315 | 363 | 287 | 284 | 331 |
| Total debt | -1.737 | 1.649 | 2.632 | 0 | 656 | 3.489 | 3.481 | 3.385 | 3.498 | 3.559 | 3.215 | 2.941 | 2.403 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|