| Revenue | DKK 3K | -146% |
| EBITDA | DKK 3K | +112% |
| Net profit | DKK -117K | +13% |
| Total assets | DKK 3,5M | -2% |
| Equity | DKK -61K | -207% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.996 | 2.302 | 3.203 | 3.267 | 3.223 | 3.325 | 3.866 | 3.584 | 1.281 | 151 | -22 | 36 | -6 | 3 |
| Staff expenses | -1.429 | -2.141 | -1.966 | -2.999 | -3.003 | -2.283 | -2.064 | -2.506 | -165 | -5 | -0 | -0 | -0 | -0 |
| EBITDA | 832 | 161 | 1.237 | 268 | 220 | 1.043 | 1.802 | -75 | 1.056 | 143 | -33 | 19 | -23 | 3 |
| Depreciation & amort. | -155 | -148 | -158 | -170 | -236 | -253 | -258 | -37 | -170 | -185 | -164 | -87 | -64 | -66 |
| EBIT | 678 | 14 | 1.079 | 98 | -16 | 790 | 1.545 | -112 | 886 | -42 | -197 | -68 | -86 | -64 |
| Net financials | -107 | -84 | -70 | -34 | -67 | -202 | -71 | -67 | -65 | -64 | -47 | -65 | -87 | -86 |
| Profit before tax | 762 | -38 | 1.008 | 64 | -83 | 588 | 1.474 | -178 | 821 | -106 | -243 | -132 | -173 | -150 |
| Tax | 96 | 16 | 227 | -5 | -15 | 130 | 326 | -68 | 215 | -24 | -54 | -29 | -38 | -33 |
| Net profit | 667 | -54 | 781 | 69 | -68 | 458 | 1.148 | -111 | 606 | -83 | -190 | -103 | -135 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.147 | 4.362 | 5.632 | 5.803 | 5.478 | 5.520 | 6.214 | 2.553 | 4.652 | 3.971 | 3.779 | 3.691 | 3.616 | 3.546 |
| Equity | 1.300 | 1.149 | 1.834 | 1.805 | 1.637 | 1.495 | 1.774 | 1.121 | 567 | 485 | 295 | 191 | 57 | -61 |
| Long-term debt | 2.428 | 2.680 | 2.636 | 2.590 | 2.719 | 2.679 | 2.633 | 0 | 3.146 | 3.124 | 3.103 | 3.092 | 3.088 | 3.069 |
| Short-term debt | 96 | 227 | 833 | 1.102 | 831 | 1.034 | 1.504 | 1.431 | 722 | 170 | 242 | 297 | 399 | 499 |
| Total debt | 2.525 | 2.907 | 3.469 | 3.693 | 3.551 | 3.713 | 4.137 | 1.431 | 3.868 | 3.294 | 3.345 | 3.390 | 3.487 | 3.568 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|