| Revenue | DKK 58K | +91% |
| EBITDA | DKK 39K | +29% |
| Net profit | DKK -18K | +23% |
| Total assets | DKK 1,2M | -1% |
| Equity | DKK 94K | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 37 | 20 | 56 | 65 | — | 50 | 38 | 61 | 39 | 50 | 30 | 58 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 64 | 37 | 20 | 56 | 65 | 0 | 50 | 38 | 61 | 39 | 50 | 30 | 39 |
| Depreciation & amort. | -0 | -0 | -22 | -22 | -22 | -0 | -22 | -22 | -22 | -22 | -22 | -29 | -29 |
| EBIT | 64 | 37 | -1 | 34 | 43 | 0 | 28 | 17 | 39 | 18 | 28 | 1 | 10 |
| Net financials | -90 | -14 | -13 | -12 | -12 | 0 | -9 | -9 | -8 | -7 | -7 | -21 | -24 |
| Profit before tax | -26 | 24 | -14 | 22 | 32 | 0 | 20 | 8 | 31 | 10 | 22 | -19 | -14 |
| Tax | 2 | 6 | 2 | 10 | 13 | -0 | 9 | 7 | 12 | 7 | 10 | 3 | 3 |
| Net profit | -28 | 18 | -16 | 12 | 19 | 0 | 11 | 1 | 19 | 3 | 12 | -23 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.466 | 1.453 | 1.434 | 1.403 | 1.371 | 1.374 | 1.335 | 1.326 | 1.297 | 1.277 | 1.256 | 1.224 | 1.211 |
| Equity | 69 | 86 | 70 | 82 | 101 | 88 | 99 | 103 | 119 | 122 | 134 | 112 | 94 |
| Long-term debt | 882 | 848 | 814 | 779 | 744 | 709 | 673 | 636 | 600 | 563 | 526 | 496 | 472 |
| Short-term debt | 515 | 518 | 550 | 542 | 526 | 577 | 563 | 586 | 578 | 593 | 596 | 617 | 646 |
| Total debt | 1.397 | 1.367 | 1.364 | 1.321 | 1.270 | 1.286 | 1.236 | 1.223 | 1.178 | 1.155 | 1.122 | 1.113 | 1.117 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|