| Revenue | DKK 102K | +11% |
| EBITDA | DKK 102K | +11% |
| Net profit | DKK 215 | +103% |
| Total assets | DKK 2M | +0% |
| Equity | DKK 588K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | 93 | 80 | 117 | 96 | 100 | 110 | 99 | 106 | 52 | -52 | 49 | 92 | 102 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | 93 | 80 | 117 | 96 | 100 | 110 | 99 | 106 | 52 | -52 | 49 | 92 | 102 |
| Depreciation & amort. | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 |
| EBIT | -57 | 57 | 44 | 81 | 60 | 64 | 74 | 63 | 71 | 16 | -88 | 14 | 56 | 66 |
| Net financials | -75 | -82 | -80 | -79 | -77 | -76 | -73 | -67 | -61 | -61 | -63 | -63 | -66 | -66 |
| Profit before tax | -66 | -25 | -36 | 2 | -17 | -12 | 1 | -4 | 10 | -45 | -151 | -50 | -10 | 0 |
| Tax | 33 | -13 | -22 | -19 | -4 | -3 | 0 | -1 | 2 | -10 | -33 | -11 | -2 | 0 |
| Net profit | -99 | -12 | -14 | 21 | -13 | -9 | 1 | -3 | 8 | -35 | -118 | -39 | -8 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.336 | 2.285 | 2.249 | 2.213 | 2.178 | 2.142 | 2.106 | 2.176 | 2.168 | 2.159 | 2.046 | 2.061 | 1.985 | 1.985 |
| Equity | 809 | 797 | 783 | 804 | 791 | 782 | 782 | 779 | 787 | 752 | 634 | 595 | 587 | 588 |
| Long-term debt | 1.019 | 1.042 | 1.043 | 1.011 | 961 | 976 | 948 | 1.000 | 1.000 | 1.000 | 1.066 | 1.124 | 1.117 | 1.117 |
| Short-term debt | 163 | 115 | 114 | 108 | 140 | 101 | 92 | 114 | 97 | 133 | 104 | 111 | 52 | 52 |
| Total debt | 1.182 | 1.157 | 1.157 | 1.119 | 1.101 | 1.077 | 1.040 | 1.114 | 1.097 | 1.133 | 1.170 | 1.235 | 1.168 | 1.169 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|