| Revenue | DKK 62K | -27% |
| EBITDA | DKK -10K | -171% |
| Net profit | DKK -87K | -8% |
| Total assets | DKK 3,4M | -1% |
| Equity | DKK 354K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 60 | 60 | 41 | 27 | 53 | 93 | 195 | 207 | 225 | 469 | 124 | 86 | 62 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -72 | -72 | -72 | -72 | -72 | -72 |
| EBITDA | 39 | 37 | 32 | 41 | 27 | 53 | 93 | 159 | 135 | 153 | 397 | 6 | 14 | -10 |
| Depreciation & amort. | -0 | -0 | -13 | -13 | -36 | -36 | -64 | -64 | -78 | -78 | -67 | -53 | -39 | -39 |
| EBIT | 39 | 37 | 18 | 28 | -9 | 17 | 29 | 95 | 57 | 75 | 330 | -47 | -26 | -49 |
| Net financials | -14 | -11 | -17 | -17 | -33 | -56 | -78 | -109 | -80 | -78 | -101 | -103 | -75 | -41 |
| Profit before tax | 26 | 26 | 1 | 11 | -42 | -39 | -49 | -14 | -22 | -2 | 229 | -150 | -101 | -90 |
| Tax | 6 | 6 | 1 | 3 | -9 | 13 | 4 | 11 | 12 | 17 | 37 | -5 | -20 | -3 |
| Net profit | 19 | 19 | 1 | 8 | -33 | -52 | -52 | -25 | -35 | -19 | 192 | -145 | -81 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.009 | 1.018 | 1.013 | 1.017 | 2.663 | 2.501 | 4.594 | 4.503 | 5.286 | 5.357 | 5.454 | 4.391 | 3.411 | 3.390 |
| Equity | 163 | 182 | 183 | 191 | 158 | 106 | 53 | 29 | -6 | -25 | 667 | 522 | 441 | 354 |
| Long-term debt | 498 | 475 | 452 | 430 | 407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 348 | 361 | 378 | 396 | 2.097 | 2.395 | 4.540 | 4.474 | 5.292 | 5.381 | 4.786 | 3.869 | 2.970 | 3.036 |
| Total debt | 846 | 836 | 830 | 826 | 2.505 | 2.395 | 4.540 | 4.474 | 5.292 | 5.381 | 4.786 | 3.869 | 2.970 | 3.036 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.S.N. HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|