| Revenue | DKK 290K | -12% |
| EBITDA | DKK -255K | -177% |
| Net profit | DKK 378K | -32% |
| Total assets | DKK 4,2M | +20% |
| Equity | DKK 2,3M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 172 | 132 | 232 | 175 | 162 | 184 | 154 | 195 | 96 | 88 | 130 | 111 | 329 | 290 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 172 | 26 | 232 | 175 | 162 | 184 | 154 | 195 | 96 | 88 | 1.471 | 111 | 329 | -255 |
| Depreciation & amort. | -67 | -67 | -67 | -36 | -19 | -32 | -19 | -19 | -19 | -25 | 671 | -16 | -16 | -16 |
| EBIT | 105 | -40 | 166 | 139 | 142 | 152 | 135 | 176 | 77 | 63 | 800 | 95 | 313 | -271 |
| Net financials | -27 | 1 | -0 | 39 | -57 | -29 | -88 | 18 | -36 | -10 | -43 | -87 | 282 | 613 |
| Profit before tax | 78 | -40 | 165 | 178 | 85 | 123 | 47 | 193 | 41 | 52 | 758 | 8 | 595 | 342 |
| Tax | 18 | 9 | 24 | 28 | 21 | 23 | 23 | 22 | 12 | 16 | 31 | 38 | 38 | -36 |
| Net profit | 60 | -48 | 142 | 149 | 64 | 100 | 24 | 171 | 29 | 36 | 727 | -30 | 557 | 378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.015 | 1.890 | 1.949 | 2.003 | 1.812 | 1.724 | 1.634 | 1.658 | 1.646 | 2.627 | 3.272 | 3.086 | 3.453 | 4.159 |
| Equity | 800 | 703 | 796 | 895 | 759 | 808 | 779 | 896 | 925 | 931 | 1.601 | 1.512 | 2.008 | 2.318 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 537 | 534 | 535 | 535 | 535 |
| Short-term debt | 1.216 | 1.187 | 1.153 | 1.108 | 1.053 | 916 | 855 | 762 | 721 | 1.158 | 1.137 | 1.039 | 910 | 1.306 |
| Total debt | 1.216 | 1.187 | 1.153 | 1.108 | 1.053 | 916 | 855 | 762 | 721 | 1.696 | 1.671 | 1.574 | 1.445 | 1.841 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|