| Revenue | DKK 166K | -31% |
| EBITDA | DKK 130K | -40% |
| Net profit | DKK -24K | -2% |
| Total assets | DKK 2,3M | -6% |
| Equity | DKK 277K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 173 | 209 | 224 | 171 | 138 | 190 | 340 | 511 | 653 | 334 | 236 | 242 | 166 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -0 | -0 | -0 | -0 |
| EBITDA | 203 | 173 | 209 | 224 | 171 | 138 | 190 | 340 | 467 | 569 | 90 | 190 | 218 | 130 |
| Depreciation & amort. | -63 | -57 | -57 | -57 | -57 | -57 | -57 | -116 | -118 | -165 | -138 | -116 | -112 | -94 |
| EBIT | 139 | 117 | 152 | 167 | 114 | 81 | 133 | 225 | 350 | 404 | -47 | 73 | 106 | 36 |
| Net financials | -80 | -68 | -64 | -48 | -52 | -46 | -43 | -133 | -213 | -150 | -94 | -105 | -122 | -53 |
| Profit before tax | 59 | 49 | 88 | 119 | 63 | 35 | 90 | 91 | 137 | 254 | -141 | -32 | -16 | -17 |
| Tax | -0 | -0 | 15 | 41 | 26 | 21 | 32 | 28 | 48 | 11 | -47 | -8 | 8 | 8 |
| Net profit | 59 | 49 | 74 | 78 | 37 | 15 | 57 | 64 | 89 | 242 | -94 | -24 | -24 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.579 | 3.523 | 3.466 | 3.409 | 3.352 | 3.295 | 3.238 | 6.918 | 6.805 | 4.116 | 3.235 | 2.611 | 2.476 | 2.333 |
| Equity | -261 | -213 | -139 | -61 | 2 | -10 | 47 | 111 | 200 | 443 | 349 | 325 | 301 | 277 |
| Long-term debt | 2.678 | 2.609 | 2.539 | 2.468 | 2.398 | 2.243 | 2.168 | 3.731 | 3.997 | 2.474 | 1.914 | 1.509 | 1.427 | 1.292 |
| Short-term debt | 1.162 | 1.126 | 1.066 | 1.002 | 952 | 1.062 | 1.023 | 3.076 | 2.608 | 1.199 | 973 | 777 | 747 | 764 |
| Total debt | 3.841 | 3.735 | 3.605 | 3.470 | 3.350 | 3.305 | 3.191 | 6.807 | 6.605 | 3.674 | 2.886 | 2.286 | 2.175 | 2.056 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|