| Revenue | DKK 2K | -97% |
| EBITDA | DKK 2K | -97% |
| Net profit | DKK -10K | -120% |
| Total assets | DKK 1,2M | -3% |
| Equity | DKK 862K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -91 | -44 | 76 | 90 | 93 | 93 | 101 | 45 | 8 | 31 | 69 | 76 | 78 | 2 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -68 | -29 | 76 | 90 | 93 | 93 | 101 | 45 | 8 | 31 | 69 | 76 | 78 | 2 |
| Depreciation & amort. | -0 | -0 | -0 | -14 | -14 | -16 | -18 | -14 | -14 | -22 | -17 | -14 | -14 | -14 |
| EBIT | -68 | -29 | 76 | 77 | 80 | 77 | 83 | 32 | -6 | 9 | 53 | 63 | 65 | -11 |
| Net financials | -12 | -8 | -4 | -0 | -3 | -10 | -15 | -18 | -25 | -14 | -6 | -3 | -1 | -1 |
| Profit before tax | -80 | -37 | 71 | 77 | 82 | 87 | 98 | 50 | 19 | 23 | 47 | 59 | 63 | -13 |
| Tax | -20 | -9 | 14 | 21 | 15 | 19 | 22 | 11 | 4 | 5 | 10 | 13 | 14 | -3 |
| Net profit | -59 | -27 | 57 | 56 | 67 | 68 | 76 | 39 | 15 | 18 | 36 | 46 | 49 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.354 | 1.354 | 1.354 | 1.341 | 1.327 | 1.314 | 1.300 | 1.287 | 1.273 | 1.260 | 1.246 | 1.237 | 1.287 | 1.246 |
| Equity | 317 | 345 | 402 | 458 | 524 | 593 | 669 | 707 | 722 | 740 | 776 | 823 | 872 | 862 |
| Long-term debt | -845 | -762 | 674 | 514 | 414 | 311 | 203 | 114 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -172 | -224 | 254 | 339 | 361 | 381 | 398 | 438 | 527 | 499 | 451 | 399 | 403 | 375 |
| Total debt | -1.018 | -986 | 927 | 854 | 775 | 692 | 601 | 552 | 527 | 499 | 451 | 399 | 403 | 375 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2008 | |
| Individual | 33.3% | 33.3% | 2008 | |
| Individual | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|