| Revenue | DKK 71K | -11% |
| EBITDA | DKK 71K | -11% |
| Net profit | DKK -76K | -13% |
| Total assets | DKK 3,3M | -4% |
| Equity | DKK 1,8M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 59 | 223 | 226 | 388 | 245 | 268 | 178 | 120 | 130 | 120 | 92 | 80 | 71 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 203 | 59 | 295 | 226 | 388 | 245 | 268 | 178 | 120 | 130 | 120 | 92 | 80 | 71 |
| Depreciation & amort. | 43 | -38 | 36 | -104 | -113 | -115 | -115 | -115 | -115 | -115 | -117 | -125 | -125 | -127 |
| EBIT | 160 | 21 | 259 | 122 | 276 | 130 | 153 | 63 | 4 | 15 | 4 | -33 | -45 | -55 |
| Net financials | -43 | -67 | -127 | -108 | -659 | 727 | 11 | -77 | -29 | -33 | -88 | -110 | -44 | -41 |
| Profit before tax | 117 | -46 | 132 | 14 | -384 | 857 | 164 | -14 | -24 | -18 | -85 | -143 | -88 | -96 |
| Tax | 41 | 6 | 34 | 1 | 34 | 10 | -2 | -11 | -24 | -10 | -12 | -22 | -21 | -20 |
| Net profit | 76 | -52 | 99 | 12 | -418 | 847 | 166 | -3 | -1 | -8 | -73 | -121 | -67 | -76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.618 | 1.574 | 4.674 | 4.566 | 3.961 | 5.030 | 4.958 | 4.805 | 4.712 | 4.409 | 4.831 | 3.495 | 3.390 | 3.253 |
| Equity | 1.545 | 1.493 | 1.592 | 1.604 | 1.185 | 2.033 | 2.199 | 2.196 | 2.195 | 2.187 | 2.114 | 1.993 | 1.926 | 1.850 |
| Long-term debt | 0 | 0 | 2.887 | 2.838 | 2.502 | 2.476 | 2.439 | 2.402 | 2.365 | 2.151 | 2.081 | 1.401 | 1.377 | 1.344 |
| Short-term debt | 74 | 82 | 192 | 119 | 267 | 512 | 309 | 207 | 152 | 71 | 637 | 101 | 87 | 59 |
| Total debt | 74 | 82 | 3.079 | 2.957 | 2.768 | 2.988 | 2.748 | 2.610 | 2.517 | 2.222 | 2.718 | 1.502 | 1.464 | 1.403 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|