| Revenue | DKK -410 | -82% |
| EBITDA | DKK -410 | +82% |
| Net profit | DKK -534 | +99% |
| Total assets | DKK 1K | -99% |
| Equity | DKK -271K | +0% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 579 | 652 | 732 | 650 | 622 | 479 | 757 | 1.344 | -2 | -0 |
| Staff expenses | -277 | -331 | -412 | -398 | -252 | -307 | -251 | -2 | -0 | -0 |
| EBITDA | 302 | 322 | 320 | 252 | 369 | 172 | 506 | 1.342 | -2 | -0 |
| Depreciation & amort. | -293 | -293 | -119 | -83 | -26 | -26 | -26 | -128 | -0 | -0 |
| EBIT | 9 | 29 | 201 | 169 | 344 | 147 | 481 | 1.215 | -2 | -0 |
| Net financials | -115 | -104 | -100 | -87 | -80 | -42 | -23 | -18 | -53 | -0 |
| Profit before tax | -106 | -75 | 101 | 82 | 264 | 105 | 457 | 1.197 | -55 | -1 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 11 | -0 | -0 |
| Net profit | -106 | -75 | 101 | 82 | 264 | 105 | 457 | 1.186 | -55 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 891 | 583 | 561 | 403 | 225 | 209 | 168 | 1.100 | 230 | 1 |
| Equity | -2.335 | -2.410 | -2.309 | -2.227 | -1.963 | -1.858 | -1.401 | -215 | -270 | -271 |
| Long-term debt | 1.907 | 1.802 | 1.616 | 1.536 | 1.337 | 1.509 | 1.313 | 1.095 | 486 | 272 |
| Short-term debt | 1.319 | 1.191 | 1.255 | 1.094 | 851 | 559 | 256 | 220 | 14 | 0 |
| Total debt | 3.226 | 2.993 | 2.871 | 2.631 | 2.188 | 2.068 | 1.569 | 1.315 | 500 | 272 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|