| Revenue | DKK 258K | +1% |
| EBITDA | DKK -18K | -674% |
| Net profit | DKK -349K | -206% |
| Total assets | DKK 5,5M | -7% |
| Equity | DKK 4M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 283 | 268 | 287 | 298 | 231 | 155 | 219 | 217 | 215 | 224 | 158 | 226 | 256 | 258 |
| Staff expenses | -0 | -0 | -0 | -0 | -56 | -57 | -32 | -96 | -96 | -96 | -240 | -240 | -258 | -276 |
| EBITDA | 283 | 268 | 287 | 298 | 175 | 98 | 187 | 121 | 119 | 128 | -82 | -14 | -2 | -18 |
| Depreciation & amort. | 121 | 121 | 121 | 121 | 121 | -126 | -128 | -128 | -128 | -128 | -128 | -128 | -128 | -128 |
| EBIT | 162 | 146 | 165 | 177 | 53 | -28 | 59 | -7 | -9 | 0 | -210 | -142 | -130 | -146 |
| Net financials | 547 | 73 | 167 | 280 | 1.748 | 35 | 94 | 126 | 128 | 378 | -114 | 210 | 552 | -302 |
| Profit before tax | 709 | 219 | 333 | 457 | 1.801 | 7 | 153 | 119 | 119 | 379 | -325 | 68 | 422 | -448 |
| Tax | 13 | 8 | 34 | 53 | -12 | 2 | 34 | 26 | 26 | 83 | -71 | 15 | 93 | -99 |
| Net profit | 696 | 211 | 299 | 403 | 1.813 | 6 | 119 | 93 | 93 | 295 | -253 | 53 | 329 | -349 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.962 | 5.078 | 5.173 | 5.475 | 7.123 | 5.796 | 5.591 | 5.635 | 5.690 | 5.975 | 5.562 | 5.562 | 5.920 | 5.505 |
| Equity | 2.247 | 2.361 | 2.563 | 2.868 | 4.581 | 4.486 | 4.501 | 4.488 | 4.473 | 4.658 | 4.292 | 4.231 | 4.442 | 3.971 |
| Long-term debt | 1.717 | 1.595 | 1.474 | 1.345 | 0 | 0 | 0 | 9 | 11 | 74 | 0 | 0 | 16 | 0 |
| Short-term debt | 988 | 1.109 | 1.120 | 1.243 | 2.534 | 1.302 | 1.069 | 1.114 | 1.180 | 1.216 | 1.271 | 1.331 | 1.428 | 1.534 |
| Total debt | 2.705 | 2.705 | 2.594 | 2.588 | 2.534 | 1.302 | 1.069 | 1.124 | 1.192 | 1.290 | 1.271 | 1.331 | 1.444 | 1.534 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|