| Revenue | DKK -16K | +3% |
| EBITDA | DKK -16K | -3% |
| Net profit | DKK -41K | -60% |
| Total assets | DKK 1,7M | +0% |
| Equity | DKK 827K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 637 | 438 | 510 | 476 | 407 | 189 | 238 | 71 | 50 | 100 | 97 | -15 | -16 |
| Staff expenses | -262 | -389 | -301 | -258 | -130 | -5 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 375 | 49 | 209 | 218 | 277 | 195 | 237 | 71 | 50 | 100 | 97 | -15 | -16 |
| Depreciation & amort. | -100 | -84 | -153 | -84 | -84 | -16 | -16 | -16 | -25 | -16 | -16 | -16 | -16 |
| EBIT | 275 | -35 | 56 | 134 | 193 | 178 | 221 | 55 | 26 | 84 | 80 | -32 | -32 |
| Net financials | -85 | -38 | -46 | -23 | 0 | -17 | -28 | 2 | 10 | 13 | 42 | -6 | -15 |
| Profit before tax | 190 | -72 | 10 | 110 | 193 | 161 | 193 | 57 | 36 | 97 | 122 | -37 | -47 |
| Tax | 50 | -17 | 4 | 27 | 39 | 57 | 48 | 13 | 6 | 19 | 39 | -11 | -5 |
| Net profit | 140 | -55 | 6 | 83 | 154 | 104 | 145 | 44 | 30 | 79 | 83 | -26 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.243 | 2.095 | 1.896 | 1.879 | 1.804 | 1.783 | 1.750 | 1.748 | 1.692 | 1.724 | 1.714 | 1.739 | 1.734 |
| Equity | 223 | 168 | 173 | 256 | 411 | 514 | 659 | 703 | 733 | 811 | 894 | 868 | 827 |
| Long-term debt | 1.475 | 1.373 | 1.138 | 1.020 | 958 | 894 | 830 | 766 | 702 | 630 | 566 | 520 | 466 |
| Short-term debt | 530 | 554 | 584 | 603 | 435 | 375 | 261 | 278 | 258 | 283 | 253 | 351 | 442 |
| Total debt | 2.006 | 1.927 | 1.722 | 1.623 | 1.394 | 1.269 | 1.092 | 1.045 | 960 | 913 | 820 | 870 | 907 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|