| Revenue | DKK 157K | -80% |
| EBITDA | DKK -9K | -102% |
| Net profit | DKK -70K | -116% |
| Total assets | DKK 6,1M | -5% |
| Equity | DKK 5,2M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 87 | 163 | 245 | 222 | 225 | 96 | 290 | 240 | 208 | 289 | 332 | 788 | 157 |
| Staff expenses | -0 | -0 | -0 | -0 | -167 | -167 | -167 | -166 | -166 | -166 | -166 | -166 | -167 | -167 |
| EBITDA | 244 | 87 | 163 | 245 | 55 | 57 | -71 | 124 | 73 | 42 | 122 | 166 | 621 | -9 |
| Depreciation & amort. | -0 | -142 | -173 | -131 | -194 | -249 | -205 | -160 | -160 | -152 | -148 | -145 | -60 | -60 |
| EBIT | 244 | -56 | -10 | 115 | -139 | -192 | -276 | -35 | -86 | -110 | -25 | 20 | 561 | -70 |
| Net financials | 9 | 609 | 230 | 115 | 240 | 329 | -81 | -22 | -23 | -25 | -27 | -26 | -13 | -20 |
| Profit before tax | 253 | 554 | 581 | 229 | 101 | 136 | -357 | -57 | -109 | -135 | -53 | -5 | 548 | -90 |
| Tax | 62 | 128 | 180 | 29 | -27 | -45 | -83 | -13 | -24 | -30 | -12 | 1 | 121 | -20 |
| Net profit | 191 | 426 | 400 | 201 | 128 | 181 | -274 | -44 | -85 | -105 | -41 | -7 | 427 | -70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.791 | 5.791 | 5.300 | 5.569 | 5.608 | 5.708 | 6.473 | 6.396 | 6.339 | 6.112 | 6.029 | 6.000 | 6.403 | 6.085 |
| Equity | 4.330 | 4.660 | 5.060 | 5.261 | 5.389 | 5.570 | 5.296 | 5.252 | 5.167 | 5.061 | 5.020 | 5.013 | 5.440 | 5.237 |
| Long-term debt | 80 | 114 | 115 | 115 | 115 | 97 | 1.075 | 1.054 | 1.052 | 958 | 891 | 881 | 835 | 743 |
| Short-term debt | 370 | 979 | 59 | 121 | 43 | 36 | 101 | 90 | 120 | 93 | 117 | 105 | 128 | 105 |
| Total debt | 450 | 1.094 | 174 | 235 | 158 | 132 | 1.176 | 1.144 | 1.172 | 1.051 | 1.008 | 986 | 963 | 848 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|