| Revenue | DKK 103K | -9% |
| EBITDA | DKK 99K | +15% |
| Net profit | DKK -346K | -180% |
| Total assets | DKK 4,9M | -9% |
| Equity | DKK 4,4M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 115 | 114 | 116 | 113 | 111 | 110 | 44 | 120 | 116 | 113 | 117 | 122 | 113 | 103 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 42 | 103 | 87 | 63 | 87 | 88 | 92 | 20 | 103 | 92 | 86 | 75 | 55 | 85 | 99 |
| Depreciation & amort. | -12 | -12 | -13 | -413 | -13 | -13 | -13 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 |
| EBIT | 31 | 91 | 74 | -350 | 74 | 74 | 79 | 13 | 96 | 86 | 80 | 68 | 48 | 79 | 92 |
| Net financials | -2.466 | -65 | -467 | -1.115 | -527 | -504 | -929 | 533 | 1.618 | 1.439 | 1.964 | 218 | 457 | 361 | -422 |
| Profit before tax | -2.435 | 26 | -393 | -1.465 | -452 | -429 | -850 | 546 | 1.714 | 1.524 | 2.043 | 286 | 506 | 440 | -330 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | 10 | 7 | 10 | 16 |
| Net profit | -2.435 | 26 | -393 | -1.465 | -452 | -429 | -850 | 546 | 1.714 | 1.524 | 2.050 | 276 | 498 | 430 | -346 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.563 | 3.648 | 3.125 | 1.975 | 1.896 | 1.883 | 1.869 | 1.878 | 1.886 | 3.330 | 5.045 | 4.696 | 5.101 | 5.441 | 4.943 |
| Equity | 1.530 | 1.556 | 1.163 | -302 | -754 | -1.183 | -2.034 | -1.488 | 226 | 1.750 | 3.800 | 4.076 | 4.517 | 4.889 | 4.407 |
| Long-term debt | 1.440 | 1.445 | 1.430 | 1.414 | 1.398 | 1.381 | 1.326 | 1.326 | 1.271 | 1.214 | 1.157 | 543 | 462 | 489 | 455 |
| Short-term debt | 593 | 646 | 532 | 451 | 317 | 304 | 325 | 345 | 360 | 366 | 88 | 77 | 122 | 63 | 80 |
| Total debt | 2.033 | 2.091 | 1.962 | 1.865 | 1.715 | 1.684 | 1.651 | 1.671 | 1.630 | 1.580 | 1.245 | 620 | 584 | 553 | 535 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|