| Revenue | DKK 324K | -18% |
| EBITDA | DKK 324K | -18% |
| Net profit | DKK -1M | -42% |
| Total assets | DKK 5,9M | -18% |
| Equity | DKK 3,5M | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 324 | 314 | 323 | 352 | 427 | 392 | 351 | 847 | 290 | 379 | 304 | 397 | 324 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 315 | 305 | 313 | 343 | 405 | 392 | 351 | 847 | 290 | 379 | 304 | 397 | 324 |
| Depreciation & amort. | -68 | -65 | -95 | -97 | -140 | -153 | -119 | -109 | -109 | -109 | -110 | -110 | -110 |
| EBIT | 248 | 240 | 218 | 246 | 264 | 239 | 231 | 738 | 181 | 270 | 193 | 286 | 214 |
| Net financials | -418 | -774 | 386 | 228 | -689 | 301 | 457 | -118 | -1.880 | 741 | 327 | -973 | -1.225 |
| Profit before tax | -170 | -534 | 604 | 178 | -425 | 540 | 689 | 620 | -1.698 | 1.011 | 520 | -687 | -1.011 |
| Tax | 18 | 13 | -2 | 50 | -9 | 27 | -8 | 120 | 17 | 37 | 20 | 44 | 29 |
| Net profit | -188 | -546 | 606 | 128 | -416 | 513 | 696 | 501 | -1.715 | 974 | 500 | -731 | -1.040 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.852 | 9.087 | 9.548 | 10.838 | 9.667 | 10.050 | 10.373 | 9.444 | 7.615 | 7.934 | 8.159 | 7.213 | 5.909 |
| Equity | 4.827 | 4.231 | 4.788 | 4.865 | 4.449 | 4.910 | 5.554 | 6.000 | 4.230 | 5.092 | 5.477 | 4.629 | 3.467 |
| Long-term debt | 3.111 | 3.067 | 2.948 | 3.986 | 3.815 | 3.623 | 3.426 | 2.373 | 2.236 | 2.096 | 1.952 | 1.804 | 1.652 |
| Short-term debt | 825 | 1.686 | 1.713 | 1.835 | 1.260 | 1.347 | 1.073 | 694 | 755 | 328 | 295 | 328 | 321 |
| Total debt | 3.936 | 4.754 | 4.661 | 5.821 | 5.075 | 4.970 | 4.499 | 3.067 | 2.992 | 2.424 | 2.247 | 2.132 | 1.974 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|