| Revenue | DKK -154K | -989% |
| EBITDA | DKK -154K | -989% |
| Net profit | DKK 813K | +356% |
| Total assets | DKK 7,7M | +11% |
| Equity | DKK 4,8M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 218 | 222 | 222 | 222 | 222 | 222 | 222 | 136 | 138 | 89 | 56 | -73 | 17 | -154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 106 | 156 | 194 | 190 | 182 | 179 | 145 | 136 | 138 | 89 | 56 | -73 | 17 | -154 |
| Depreciation & amort. | -42 | -49 | -48 | -45 | -45 | -45 | -45 | -46 | -57 | -70 | -70 | -114 | -165 | -182 |
| EBIT | 64 | 107 | 146 | 145 | 137 | 134 | 99 | 91 | 80 | 19 | -14 | -187 | -148 | -336 |
| Net financials | -34 | 255 | 38 | -56 | -565 | 267 | 487 | 343 | 654 | 789 | 521 | 743 | 260 | 1.042 |
| Profit before tax | 42 | 362 | 184 | 90 | -427 | 401 | 587 | 433 | 735 | 808 | 507 | 556 | 112 | 707 |
| Tax | 6 | 19 | 16 | 15 | 22 | 19 | 16 | 14 | 13 | -0 | -13 | -55 | -66 | -106 |
| Net profit | 36 | 343 | 168 | 75 | -449 | 381 | 571 | 419 | 721 | 808 | 520 | 611 | 178 | 813 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.013 | 3.625 | 2.984 | 2.936 | 2.329 | 2.568 | 3.140 | 3.119 | 3.669 | 4.300 | 4.606 | 6.067 | 6.948 | 7.722 |
| Equity | 510 | 853 | 1.021 | 1.096 | 647 | 1.028 | 1.599 | 1.909 | 2.520 | 3.215 | 3.621 | 4.114 | 4.170 | 4.848 |
| Long-term debt | 2.128 | 1.241 | 1.167 | 1.362 | 1.291 | 1.217 | 1.144 | 1.072 | 1.001 | 928 | 864 | 798 | 728 | 658 |
| Short-term debt | 375 | 1.530 | 796 | 478 | 391 | 322 | 396 | 122 | 119 | 128 | 91 | 1.127 | 2.037 | 2.216 |
| Total debt | 2.503 | 2.772 | 1.963 | 1.840 | 1.682 | 1.540 | 1.540 | 1.194 | 1.121 | 1.056 | 955 | 1.925 | 2.766 | 2.874 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|