| Revenue | DKK 216K | -53% |
| EBITDA | DKK 216K | -53% |
| Net profit | DKK 2,4M | +809% |
| Total assets | DKK 15,7M | +7% |
| Equity | DKK 10,5M | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 545 | 578 | 679 | 717 | 715 | 715 | 717 | 714 | 840 | 980 | 1.036 | 463 | 216 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 545 | 578 | 679 | 717 | 715 | 715 | 717 | 714 | 840 | 980 | 1.036 | 463 | 216 |
| Depreciation & amort. | 53 | 53 | 53 | 53 | 53 | -53 | -53 | -53 | -111 | -132 | -146 | -158 | -167 |
| EBIT | 493 | 526 | 626 | 664 | 662 | 663 | 664 | 662 | 729 | 848 | 890 | 305 | 48 |
| Net financials | -934 | 53 | 455 | -537 | -384 | 262 | -271 | 739 | 771 | 729 | 1.392 | 1 | 2.355 |
| Profit before tax | -441 | 579 | 1.081 | 127 | 279 | 924 | 393 | 1.401 | 1.500 | 1.577 | 2.283 | 305 | 2.403 |
| Tax | -4 | 23 | 11 | 15 | 61 | 93 | 95 | 88 | 110 | 146 | 154 | 38 | -29 |
| Net profit | -437 | 556 | 1.070 | 112 | 217 | 831 | 298 | 1.313 | 1.390 | 1.431 | 2.128 | 268 | 2.432 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.806 | 4.297 | 5.269 | 8.529 | 8.494 | 8.112 | 8.943 | 11.047 | 11.930 | 12.869 | 14.932 | 14.705 | 15.705 |
| Equity | -3.846 | -3.290 | -2.220 | 1.166 | 1.383 | 2.014 | 2.312 | 3.625 | 4.708 | 6.026 | 8.040 | 8.190 | 10.500 |
| Long-term debt | 3.674 | 3.625 | 3.464 | 3.290 | 2.933 | 2.675 | 3.168 | 5.110 | 5.705 | 5.562 | 5.325 | 5.150 | 4.349 |
| Short-term debt | 3.979 | 3.963 | 4.025 | 4.025 | 4.069 | 3.283 | 3.306 | 2.118 | 1.278 | 1.007 | 1.395 | 1.155 | 566 |
| Total debt | 7.652 | 7.588 | 7.489 | 7.315 | 7.001 | 5.958 | 6.474 | 7.228 | 6.983 | 6.569 | 6.721 | 6.305 | 4.915 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|