| Revenue | DKK 169K | -30% |
| EBITDA | DKK 169K | -30% |
| Net profit | DKK -30K | -193% |
| Total assets | DKK 1,6M | -6% |
| Equity | DKK 61K | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -277 | 215 | 210 | 146 | 213 | 277 | 269 | 340 | 256 | 25 | 143 | 241 | 169 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -111 | 215 | 210 | 146 | 213 | 277 | 269 | 340 | 256 | 25 | 143 | 241 | 169 |
| Depreciation & amort. | -83 | -71 | -71 | -71 | -71 | -79 | -89 | -90 | -141 | -71 | -71 | -71 | -71 |
| EBIT | -194 | 145 | 140 | 75 | 142 | 198 | 180 | 250 | 115 | -45 | 72 | 171 | 99 |
| Net financials | -128 | -112 | -99 | -99 | -92 | -94 | -77 | -68 | -63 | -77 | -100 | -109 | -116 |
| Profit before tax | -74 | 33 | 41 | -24 | 50 | 105 | 103 | 182 | 52 | -123 | -28 | 61 | -18 |
| Tax | -19 | 26 | 12 | 125 | 48 | 39 | 38 | 56 | 28 | -9 | 19 | 29 | 12 |
| Net profit | -55 | 7 | 29 | -149 | 2 | 65 | 64 | 126 | 25 | -114 | -47 | 32 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.589 | 0 | 0 | 0 | 2.170 | 2.177 | 2.089 | 2.023 | 1.912 | 2.004 | 1.802 | 1.692 | 1.593 |
| Equity | 49 | 0 | 0 | 0 | -61 | 4 | 68 | 195 | 219 | 106 | 59 | 91 | 61 |
| Long-term debt | -1.595 | 0 | 0 | 0 | 1.265 | 1.172 | 1.083 | 993 | 902 | 819 | 789 | 777 | 766 |
| Short-term debt | -944 | 0 | 0 | 0 | 966 | 1.001 | 937 | 836 | 791 | 1.079 | 954 | 824 | 766 |
| Total debt | -2.539 | 0 | 0 | 0 | 2.231 | 2.173 | 2.020 | 1.828 | 1.693 | 1.898 | 1.743 | 1.601 | 1.531 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|