| Revenue | DKK -26K | -120% |
| EBITDA | DKK -26K | -120% |
| Net profit | DKK -91K | -315% |
| Total assets | DKK 1,2M | +2% |
| Equity | DKK 281K | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 144 | 141 | 124 | 177 | 128 | 131 | 126 | 108 | 109 | 110 | 121 | 143 | 125 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 144 | 141 | 124 | 177 | 128 | 131 | 126 | 108 | 109 | 110 | 121 | 143 | 125 | -26 |
| Depreciation & amort. | 38 | -39 | -39 | -39 | -39 | -39 | -39 | -39 | -39 | -39 | -39 | -39 | -39 | -39 |
| EBIT | 106 | 102 | 85 | 138 | 89 | 93 | 88 | 70 | 70 | 71 | 82 | 104 | 86 | -64 |
| Net financials | -102 | -99 | -99 | -103 | -71 | -65 | -62 | -58 | -55 | -48 | -50 | -45 | -32 | -59 |
| Profit before tax | 4 | 4 | -8 | 35 | 18 | 27 | 25 | 11 | 14 | 24 | 32 | 59 | 54 | -116 |
| Tax | 1 | 1 | 3 | 5 | -4 | 6 | 6 | 3 | 3 | 5 | 7 | 13 | 12 | -25 |
| Net profit | 3 | 4 | -11 | 30 | 21 | 21 | 20 | 9 | 11 | 18 | 25 | 46 | 42 | -91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.555 | 1.525 | 1.494 | 1.540 | 1.493 | 1.389 | 1.362 | 1.319 | 1.275 | 1.198 | 1.172 | 1.151 | 1.151 | 1.179 |
| Equity | 135 | 138 | 127 | 158 | 179 | 200 | 220 | 229 | 240 | 258 | 283 | 329 | 371 | 281 |
| Long-term debt | 1.255 | 1.193 | 1.131 | 1.049 | 956 | 956 | 884 | 647 | 539 | 430 | 312 | 196 | 106 | 0 |
| Short-term debt | 144 | 169 | 214 | 296 | 324 | 196 | 217 | 411 | 473 | 495 | 571 | 626 | 674 | 898 |
| Total debt | 1.399 | 1.361 | 1.345 | 1.345 | 1.280 | 1.152 | 1.101 | 1.058 | 1.011 | 925 | 883 | 822 | 780 | 898 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lund | Audit | 0 companies |