| Revenue | DKK 61K | +174% |
| EBITDA | DKK 61K | +174% |
| Net profit | DKK -25K | +57% |
| Total assets | DKK 804K | -3% |
| Equity | DKK 75K | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | — | — | — | 840 | 337 | 441 | 454 | 270 | 150 | 137 | 22 | 61 |
| Staff expenses | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 172 | 0 | 0 | 0 | 840 | 337 | 441 | 454 | 270 | 150 | 137 | 22 | 61 |
| Depreciation & amort. | -220 | -0 | -0 | -0 | -229 | -164 | -150 | -138 | -329 | -91 | -82 | -85 | -82 |
| EBIT | -48 | 0 | 0 | 0 | 611 | 173 | 291 | 316 | -60 | 59 | 55 | -62 | -21 |
| Net financials | -307 | 0 | 0 | 0 | 0 | -150 | -156 | -97 | -72 | -20 | -11 | -12 | -12 |
| Profit before tax | -355 | 0 | 0 | 0 | 455 | 23 | 135 | 219 | -132 | 40 | 44 | -75 | -32 |
| Tax | -0 | -0 | -0 | -0 | 16 | 5 | 30 | 48 | 112 | 10 | 10 | -16 | -7 |
| Net profit | -355 | 0 | 0 | 0 | 438 | 18 | 106 | 171 | -244 | 30 | 35 | -58 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.710 | 0 | 0 | 0 | 3.871 | 3.702 | 3.528 | 3.221 | 915 | 908 | 1.221 | 829 | 804 |
| Equity | -365 | 0 | 0 | 0 | 44 | 62 | 167 | 338 | 94 | 124 | 159 | 101 | 75 |
| Long-term debt | 2.570 | 0 | 0 | 0 | 2.308 | 1.944 | 1.466 | 1.210 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.505 | 0 | 0 | 0 | 1.519 | 1.697 | 1.895 | 1.674 | 771 | 725 | 994 | 676 | 683 |
| Total debt | 4.075 | 0 | 0 | 0 | 3.827 | 3.640 | 3.361 | 2.883 | 771 | 725 | 994 | 676 | 683 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 50.0% | 2007 | |
| Individual | 33.3% | 20.0% | 2007 | |
| Individual | 33.3% | 20.0% | 2007 |
| Person | Role here | Other companies |
|---|