| Revenue | DKK 143K | +13% |
| EBITDA | DKK 143K | +22% |
| Net profit | DKK -61K | +61% |
| Total assets | DKK 3,1M | +5% |
| Equity | DKK -236K | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -201 | -231 | 251 | 233 | 251 | 369 | 303 | 309 | 369 | 264 | 196 | 359 | 126 | 143 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 339 | 364 | 143 | 233 | 251 | 369 | 303 | 272 | 369 | 264 | 196 | 359 | 117 | 143 |
| Depreciation & amort. | -269 | -297 | -308 | -223 | -170 | -103 | -82 | -93 | -58 | -52 | -56 | -57 | -37 | -14 |
| EBIT | 71 | 67 | -164 | 10 | 81 | 266 | 220 | 179 | 311 | 212 | 140 | 302 | 81 | 130 |
| Net financials | -451 | -281 | -307 | -108 | -681 | -543 | -74 | 55 | -1.188 | 58 | -238 | -231 | -235 | -222 |
| Profit before tax | -74 | 140 | -471 | -98 | -600 | -276 | 146 | 234 | -877 | 270 | -97 | 71 | -155 | -92 |
| Tax | 72 | 54 | -28 | -17 | -0 | 1 | 14 | 27 | 3 | -0 | -0 | 61 | 4 | -31 |
| Net profit | -147 | 86 | -443 | -80 | -600 | -277 | 133 | 207 | -879 | 270 | -97 | 10 | -158 | -61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.461 | 4.386 | 3.893 | 3.980 | 3.573 | 3.070 | 3.225 | 3.520 | 2.471 | 2.953 | 2.898 | 3.083 | 2.968 | 3.102 |
| Equity | 1.660 | 1.574 | 1.237 | 1.156 | 557 | 280 | 412 | 619 | -260 | 10 | -87 | -77 | -175 | -236 |
| Long-term debt | -1.086 | -870 | 579 | 465 | 739 | 730 | 759 | 840 | 688 | 549 | 507 | 470 | 437 | 399 |
| Short-term debt | -1.689 | -1.942 | 2.077 | 2.358 | 2.277 | 2.060 | 2.054 | 2.060 | 2.043 | 2.394 | 2.477 | 2.690 | 2.706 | 2.939 |
| Total debt | -2.775 | -2.812 | 2.656 | 2.823 | 3.016 | 2.790 | 2.813 | 2.901 | 2.731 | 2.943 | 2.985 | 3.160 | 3.143 | 3.338 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|