| Revenue | DKK 453K | +116% |
| EBITDA | DKK 453K | +116% |
| Net profit | DKK 154K | +248% |
| Total assets | DKK 2M | -55% |
| Equity | DKK -163K | -110% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | — | — | — | 118 | 302 | 280 | 267 | 267 | 326 | -50 | 227 | 209 | 453 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 99 | 29 | 152 | 118 | 302 | 280 | 267 | 267 | 326 | -50 | 227 | 209 | 453 |
| Depreciation & amort. | -0 | -0 | 77 | 165 | -169 | -172 | -174 | -174 | -174 | -174 | -35 | -385 | -184 | -107 |
| EBIT | -7 | 99 | -48 | -12 | -50 | 130 | 107 | 93 | 93 | 152 | -86 | -158 | 25 | 346 |
| Net financials | 230 | 85 | 132 | 367 | 291 | 7 | -92 | -9 | -47 | -262 | -66 | -539 | -142 | -112 |
| Profit before tax | 224 | 80 | -78 | 54 | 240 | 137 | 15 | 84 | 46 | -110 | -151 | -697 | -117 | 234 |
| Tax | -0 | -0 | -0 | -7 | -21 | -89 | 5 | 8 | 2 | 22 | -0 | 36 | -13 | 80 |
| Net profit | 224 | 80 | -78 | 61 | 261 | 226 | 10 | 76 | 44 | -132 | -151 | -732 | -104 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 397 | 237 | 3.765 | 3.917 | 3.965 | 3.763 | 3.538 | 3.475 | 3.396 | 5.906 | 5.789 | 4.720 | 4.487 | 2.038 |
| Equity | -137 | -57 | -135 | -74 | 187 | 413 | 424 | 500 | 512 | 3.307 | 3.156 | 1.776 | 1.672 | -163 |
| Long-term debt | 0 | 0 | 2.841 | 2.824 | 2.620 | 2.588 | 2.554 | 2.358 | 2.166 | 2.003 | 1.837 | 1.700 | 785 | 1.409 |
| Short-term debt | 534 | 295 | 1.059 | 1.168 | 1.158 | 762 | 560 | 617 | 718 | 596 | 796 | 833 | 1.632 | 792 |
| Total debt | 534 | 295 | 3.900 | 3.991 | 3.778 | 3.350 | 3.114 | 2.975 | 2.884 | 2.599 | 2.633 | 2.534 | 2.417 | 2.201 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|