| Revenue | DKK 68K | +59% |
| EBITDA | DKK -232K | +10% |
| Net profit | DKK -412K | -16% |
| Total assets | DKK 10,1M | -1% |
| Equity | DKK 5,9M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 226 | -3 | -35 | — | -1 | -2 | 1.179 | -71 | 12 | 30 | 12 | -96 | 43 | 68 |
| Staff expenses | -0 | -0 | -15 | -15 | -15 | -0 | -15 | -182 | -211 | -195 | -195 | -235 | -300 | -300 |
| EBITDA | 226 | -3 | -50 | -84 | -16 | -2 | 1.164 | -252 | -199 | -165 | -183 | -331 | -257 | -232 |
| Depreciation & amort. | 40 | 28 | 28 | -73 | -79 | -79 | -79 | -79 | -79 | -79 | -79 | -87 | -88 | -92 |
| EBIT | 186 | -31 | -78 | -157 | -95 | -81 | 1.085 | -332 | -278 | -244 | -262 | -418 | -345 | -323 |
| Net financials | -181 | -37 | -19 | -88 | -63 | -66 | -57 | -47 | -46 | -54 | -62 | 186 | 128 | -88 |
| Profit before tax | 5 | -68 | -97 | -245 | -158 | -147 | 1.027 | -379 | -324 | -299 | -324 | -232 | -218 | -412 |
| Tax | 11 | -5 | -0 | -0 | -0 | -82 | -18 | -53 | -36 | -78 | -54 | -23 | 139 | -0 |
| Net profit | -6 | -63 | -97 | -245 | -158 | -66 | 1.045 | -326 | -288 | -220 | -270 | -210 | -356 | -412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.481 | 2.742 | 3.794 | 5.137 | 5.038 | 4.978 | 4.099 | 3.980 | 3.914 | 4.049 | 4.061 | 10.495 | 10.205 | 10.066 |
| Equity | 284 | 222 | 125 | -120 | 722 | 656 | 1.701 | 1.375 | 1.087 | 866 | 596 | 7.166 | 6.407 | 5.860 |
| Long-term debt | 6.668 | 1.230 | 1.230 | 1.230 | 1.230 | 1.230 | 1.230 | 1.230 | 1.120 | 1.057 | 1.004 | 982 | 931 | 880 |
| Short-term debt | 529 | 1.290 | 2.439 | 4.027 | 3.086 | 3.092 | 1.168 | 1.375 | 1.707 | 2.127 | 2.461 | 2.347 | 2.867 | 3.326 |
| Total debt | 7.197 | 2.520 | 3.669 | 5.257 | 4.316 | 4.322 | 2.398 | 2.605 | 2.827 | 3.183 | 3.465 | 3.329 | 3.798 | 4.206 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bernadete Carvalho | Chairman | 0 companies |