| Revenue | DKK -26K | -64% |
| EBITDA | DKK -26K | +64% |
| Net profit | DKK 500K | -62% |
| Total assets | DKK 18,4M | -3% |
| Equity | DKK 10,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | 53 | 44 | — | 72 | 96 | 148 | 146 | 125 | 27 | -45 | 10 | -73 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17 | 53 | 44 | 158 | 72 | 96 | 148 | 146 | 125 | 27 | -45 | 10 | -73 | -26 |
| Depreciation & amort. | 99 | 99 | -99 | -125 | -125 | -125 | -118 | -118 | -118 | -55 | -55 | -53 | -56 | -97 |
| EBIT | -82 | -46 | -55 | 33 | -53 | -29 | 30 | 28 | 7 | -28 | -100 | -43 | -128 | -123 |
| Net financials | -24 | 203 | 182 | -721 | -263 | -113 | 1.017 | 820 | 753 | 499 | 1.949 | 1.458 | 1.384 | 548 |
| Profit before tax | -106 | 157 | 127 | -688 | -316 | -142 | 1.047 | 848 | 760 | 471 | 1.849 | 1.414 | 1.255 | 425 |
| Tax | -13 | -5 | -20 | -65 | -10 | -35 | -9 | -7 | -13 | -31 | -54 | -45 | -67 | -74 |
| Net profit | -93 | 162 | 147 | -623 | -306 | -107 | 1.056 | 855 | 773 | 502 | 1.902 | 1.460 | 1.323 | 500 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.279 | 5.629 | 5.629 | 5.343 | 5.104 | 5.026 | 6.118 | 9.336 | 11.309 | 11.795 | 14.580 | 16.161 | 19.058 | 18.445 |
| Equity | 2.711 | 2.825 | 2.923 | 2.250 | 1.893 | 1.786 | 2.842 | 3.698 | 5.079 | 5.582 | 7.374 | 8.719 | 9.919 | 10.284 |
| Long-term debt | 2.237 | 2.158 | 2.090 | 2.009 | 1.938 | 1.841 | 1.739 | 3.249 | 3.024 | 2.801 | 2.618 | 2.436 | 3.003 | 1.543 |
| Short-term debt | 331 | 646 | 616 | 1.084 | 1.273 | 1.399 | 1.537 | 4.013 | 4.641 | 4.729 | 5.789 | 6.108 | 7.114 | 6.422 |
| Total debt | 2.568 | 2.804 | 2.706 | 3.093 | 3.211 | 3.240 | 3.276 | 5.638 | 6.153 | 6.130 | 7.098 | 7.327 | 8.985 | 7.966 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|