| Revenue | DKK -55K | -131% |
| EBITDA | DKK -55K | -131% |
| Net profit | DKK -119K | -287% |
| Total assets | DKK 1,8M | +0% |
| Equity | DKK 762K | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 317 | 236 | 176 | 262 | 28 | 222 | 170 | 200 | 240 | 318 | 141 | 181 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 140 | 227 | 96 | 197 | 228 | 222 | 170 | 200 | 240 | 318 | 141 | 181 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -37 | -30 | -16 | -39 | -42 | -46 | -46 | -56 | -56 |
| EBIT | 140 | 227 | 96 | 197 | 191 | 192 | 153 | 161 | 198 | 272 | 94 | 125 | -111 |
| Net financials | -69 | -50 | -44 | -36 | -34 | -21 | -25 | -23 | -23 | -17 | -15 | -43 | -42 |
| Profit before tax | 71 | 177 | 52 | 161 | 157 | 172 | 128 | 139 | 175 | 255 | 79 | 82 | -153 |
| Tax | 11 | 29 | 15 | 38 | 35 | 43 | 29 | 33 | 39 | 56 | 18 | 18 | -34 |
| Net profit | 60 | 147 | 37 | 122 | 122 | 129 | 100 | 106 | 136 | 199 | 62 | 64 | -119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.735 | 1.544 | 1.596 | 1.783 | 1.495 | 1.747 | 1.882 | 1.903 | 1.907 | 1.863 | 1.934 | 1.820 | 1.818 |
| Equity | — | 246 | 283 | 406 | 527 | 552 | 547 | 652 | 788 | 874 | 935 | 882 | 762 |
| Long-term debt | 750 | 694 | 661 | 638 | 601 | 564 | 528 | 491 | 453 | 415 | 383 | 352 | 317 |
| Short-term debt | 886 | 578 | 611 | 685 | 309 | 568 | 735 | 678 | 572 | 472 | 501 | 463 | 650 |
| Total debt | 1.636 | 1.272 | 1.312 | 1.377 | 910 | 1.132 | 1.263 | 1.169 | 1.025 | 887 | 884 | 816 | 967 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|