| Revenue | DKK 260K | +372% |
| EBITDA | DKK 260K | +372% |
| Net profit | DKK 134K | +262% |
| Total assets | DKK 3,1M | -1% |
| Equity | DKK -297K | +31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 102 | 118 | 94 | 95 | 56 | 81 | 99 | 117 | 55 | 260 |
| Staff expenses | -0 | -0 | -0 | -71 | -39 | -55 | -0 | -0 | -0 | -0 |
| EBITDA | 102 | 118 | 94 | 24 | 17 | 26 | 99 | 43 | 55 | 260 |
| Depreciation & amort. | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 |
| EBIT | 33 | 48 | 24 | -46 | -52 | -44 | 30 | -26 | -14 | 191 |
| Net financials | -82 | -52 | -45 | -58 | -62 | -62 | -64 | -58 | -68 | -56 |
| Profit before tax | -49 | -4 | -20 | -104 | -114 | -105 | -34 | -84 | -83 | 134 |
| Tax | -13 | 10 | -4 | -0 | -0 | 85 | -0 | -0 | -0 | -0 |
| Net profit | -36 | -14 | -16 | -104 | -114 | -190 | -34 | -84 | -83 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.754 | 3.721 | 3.728 | 3.608 | 3.606 | 3.334 | 3.270 | 3.181 | 3.091 | 3.051 |
| Equity | 208 | 194 | 179 | 74 | -40 | -230 | -265 | -349 | -432 | -297 |
| Long-term debt | 3.500 | 3.500 | 3.500 | 3.500 | 3.500 | 3.500 | 6.655 | 6.310 | 2.982 | 2.809 |
| Short-term debt | 46 | 26 | 49 | 33 | 146 | 65 | 207 | 375 | 541 | 539 |
| Total debt | 3.546 | 3.526 | 3.549 | 3.533 | 3.646 | 3.565 | 6.862 | 6.685 | 3.523 | 3.348 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|