| Revenue | DKK 982K | +4% |
| EBITDA | DKK 579K | +141% |
| Net profit | DKK 389K | +124% |
| Total assets | DKK 10,3M | +1% |
| Equity | DKK 2,4M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 394 | 732 | 361 | — | 1.064 | 1.082 | 1.106 | 1.094 | 1.105 | 1.079 | 1.114 | 1.023 | 947 | 982 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 394 | 732 | 361 | 0 | 603 | 654 | 1.044 | 763 | 684 | 1.061 | 612 | -804 | -1.423 | 579 |
| Depreciation & amort. | 234 | 234 | 234 | -0 | -234 | -234 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 160 | 498 | 127 | 0 | 369 | 420 | 1.044 | 763 | 684 | 1.061 | 612 | -804 | -1.423 | 579 |
| Net financials | -764 | -737 | -629 | 0 | -546 | -582 | -345 | -353 | -221 | 124 | -236 | -1.654 | -2.197 | -228 |
| Profit before tax | -604 | -239 | -502 | 0 | -177 | -162 | 472 | 405 | 520 | 868 | 420 | -1.041 | -1.649 | 389 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -604 | -239 | -502 | 0 | -177 | -162 | 472 | 405 | 520 | 868 | 420 | -1.041 | -1.649 | 389 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.432 | 12.265 | 11.968 | 0 | 11.569 | 11.282 | 13.306 | 13.454 | 13.276 | 13.643 | 13.506 | 12.190 | 10.207 | 10.315 |
| Equity | -484 | -280 | 95 | 0 | 270 | 309 | 2.858 | 3.263 | 3.784 | 4.451 | 4.671 | 3.630 | 1.980 | 2.369 |
| Long-term debt | 11.875 | 11.180 | 10.852 | 0 | 10.198 | 9.876 | 2.636 | 9.292 | 8.957 | 8.579 | 8.237 | 7.946 | 7.640 | 7.331 |
| Short-term debt | 1.041 | 1.365 | 1.021 | 0 | 1.100 | 1.098 | 7.812 | 898 | 535 | 613 | 598 | 614 | 587 | 615 |
| Total debt | 12.916 | 12.545 | 11.873 | 0 | 11.298 | 10.973 | 10.448 | 10.191 | 9.493 | 9.192 | 8.835 | 8.560 | 8.227 | 7.946 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|