| Revenue | DKK 92K | -28% |
| EBITDA | DKK 92K | -28% |
| Net profit | DKK 16K | -53% |
| Total assets | DKK 1,3M | -4% |
| Equity | DKK 240K | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 305 | 16 | -18 | 97 | 204 | 226 | 136 | 126 | 165 | 206 | 153 | 112 | 127 | 92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 216 | 16 | -18 | 97 | 83 | 54 | 136 | 126 | 165 | 206 | 153 | 112 | 127 | 92 |
| Depreciation & amort. | -39 | -29 | -29 | -29 | -29 | -59 | -59 | -59 | -59 | -59 | -60 | -58 | -58 | -54 |
| EBIT | 177 | -13 | -47 | 68 | 53 | -5 | 77 | 66 | 106 | 146 | 93 | 54 | 69 | 38 |
| Net financials | -102 | 32 | 125 | -69 | -86 | -77 | -138 | -76 | -68 | -96 | -54 | -43 | -33 | -24 |
| Profit before tax | 75 | 19 | 77 | -1 | -33 | -83 | -61 | -10 | 37 | 50 | 38 | 11 | 36 | 14 |
| Tax | 19 | 7 | 18 | -0 | -0 | -0 | -18 | -2 | 3 | 32 | 11 | 10 | 1 | -2 |
| Net profit | 56 | 13 | 60 | -1 | -33 | -83 | -43 | -7 | 34 | 18 | 28 | 2 | 35 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.887 | 1.777 | 1.736 | 1.710 | 1.659 | 1.777 | 1.705 | 1.647 | 1.607 | 1.544 | 1.479 | 1.464 | 1.361 | 1.300 |
| Equity | -27 | -15 | 45 | 44 | 111 | 157 | 114 | 107 | 141 | 159 | 187 | 189 | 224 | 240 |
| Long-term debt | 1.457 | 0 | 0 | 0 | 0 | 1.235 | 1.119 | 996 | 992 | 932 | 804 | 636 | 545 | 402 |
| Short-term debt | 442 | 1.770 | 1.651 | 1.666 | 1.547 | 362 | 469 | 543 | 469 | 417 | 441 | 582 | 534 | 602 |
| Total debt | 1.899 | 1.770 | 1.651 | 1.666 | 1.547 | 1.598 | 1.588 | 1.539 | 1.461 | 1.348 | 1.245 | 1.218 | 1.080 | 1.004 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|