| Revenue | DKK -10K | -70% |
| EBITDA | DKK -10K | +70% |
| Net profit | DKK -8K | +9% |
| Total assets | DKK 811K | -26% |
| Equity | DKK 525K | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 136 | 94 | 294 | 309 | 56 | 1 | 116 | 37 | 34 | -9 | 41 | -61 | -34 | -10 |
| Staff expenses | -92 | -46 | -134 | -1 | -1 | -2 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 43 | 48 | 159 | 308 | 55 | -1 | 114 | 37 | 34 | -9 | 41 | -61 | -34 | -10 |
| Depreciation & amort. | -35 | -28 | -31 | -31 | -31 | -16 | -8 | -7 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | 20 | 129 | 276 | 23 | -17 | 106 | 30 | 34 | -9 | 41 | -61 | -34 | -10 |
| Net financials | -32 | 26 | 63 | 100 | 10 | 107 | 75 | 6 | 13 | 10 | 9 | -10 | 26 | 3 |
| Profit before tax | -24 | 46 | 192 | 376 | 33 | 90 | 181 | 36 | 46 | 1 | 50 | -71 | -8 | -8 |
| Tax | -4 | -2 | 35 | 68 | 9 | 8 | 31 | 7 | 12 | 1 | 12 | -0 | -0 | -0 |
| Net profit | -20 | 47 | 158 | 307 | 25 | 82 | 150 | 29 | 34 | -0 | 38 | -71 | -8 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.382 | 1.383 | 1.207 | 1.188 | 959 | 1.405 | 1.249 | 1.559 | 1.547 | 1.474 | 1.414 | 1.325 | 1.099 | 811 |
| Equity | 241 | 289 | 447 | 705 | 629 | 661 | 762 | 741 | 721 | 664 | 702 | 631 | 593 | 525 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.141 | 1.094 | 749 | 477 | 328 | 744 | 487 | 818 | 826 | 809 | 712 | 693 | 506 | 287 |
| Total debt | 1.141 | 1.094 | 749 | 477 | 328 | 744 | 487 | 818 | 826 | 809 | 712 | 693 | 506 | 287 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|