| Revenue | DKK 98K | -26% |
| EBITDA | DKK 98K | -26% |
| Net profit | DKK 18K | -61% |
| Total assets | DKK 1,6M | -2% |
| Equity | DKK 437K | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43 | 76 | 28 | 75 | 120 | 151 | 93 | 59 | 135 | 149 | 110 | 133 | 98 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 43 | 76 | 28 | 75 | 120 | 151 | 93 | 59 | 135 | 149 | 110 | 133 | 98 |
| Depreciation & amort. | 27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 |
| EBIT | 17 | 49 | 1 | 49 | 94 | 124 | 67 | 33 | 109 | 122 | 84 | 106 | 71 |
| Net financials | -115 | -134 | -76 | -77 | -75 | -70 | -59 | -26 | -25 | -32 | -30 | -46 | -47 |
| Profit before tax | -49 | -59 | -36 | -29 | 19 | 54 | 8 | 7 | 84 | 91 | 53 | 60 | 24 |
| Tax | 24 | 13 | 19 | -7 | 7 | 12 | 2 | 2 | 18 | 20 | 12 | 13 | 5 |
| Net profit | -73 | -72 | -55 | -22 | 12 | 42 | 6 | 5 | 65 | 71 | 41 | 47 | 18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.951 | 1.929 | 1.895 | 1.884 | 1.848 | 1.820 | 1.798 | 1.762 | 1.753 | 1.744 | 1.688 | 1.668 | 1.639 |
| Equity | 277 | 205 | 150 | 129 | 141 | 183 | 189 | 194 | 259 | 330 | 371 | 418 | 437 |
| Long-term debt | 1.026 | 1.029 | 1.000 | 1.606 | 1.574 | 1.514 | 1.448 | 1.376 | 1.257 | 1.158 | 1.071 | 1.024 | 973 |
| Short-term debt | 582 | 642 | 711 | 123 | 99 | 78 | 113 | 143 | 169 | 188 | 184 | 169 | 180 |
| Total debt | 1.608 | 1.671 | 1.711 | 1.729 | 1.673 | 1.592 | 1.562 | 1.519 | 1.426 | 1.346 | 1.255 | 1.194 | 1.152 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|