| Revenue | DKK -18K | +18% |
| EBITDA | DKK -18K | -18% |
| Net profit | DKK 8K | +73% |
| Total assets | DKK 1,2M | -14% |
| Equity | DKK 151K | -23% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 593 | 581 | 524 | 263 | -32 | -49 | -50 | -55 | -57 | -5 | -16 | -16 | -18 |
| Staff expenses | -2 | -1 | -0 | -0 | -5 | -0 | -5 | -5 | -5 | -0 | -0 | -0 | -0 |
| EBITDA | 109 | 80 | 29 | 116 | -37 | -49 | -55 | -60 | -62 | -5 | -16 | -16 | -18 |
| Depreciation & amort. | 534 | 35 | 450 | -92 | 25 | -25 | -25 | -25 | -14 | -12 | -12 | -10 | -10 |
| EBIT | -425 | 45 | -421 | 25 | -62 | -74 | -80 | -85 | -76 | -17 | -28 | -26 | -29 |
| Net financials | 0 | -111 | -86 | -110 | 10 | 32 | -111 | 112 | 16 | 85 | -176 | 35 | 41 |
| Profit before tax | -573 | -66 | -507 | -86 | -52 | -43 | -191 | 27 | -59 | 68 | -204 | 9 | 13 |
| Tax | -132 | -104 | -354 | 206 | -8 | -7 | -38 | 10 | -12 | 17 | -42 | 5 | 5 |
| Net profit | -442 | 38 | -153 | -292 | -43 | -36 | -153 | 17 | -47 | 51 | -162 | 4 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.339 | 6.579 | 5.835 | 2.338 | 2.128 | 2.067 | 1.881 | 1.845 | 1.768 | 1.746 | 1.458 | 1.400 | 1.200 |
| Equity | 1.088 | 1.126 | 972 | 680 | 637 | 601 | 448 | 466 | 419 | 469 | 250 | 195 | 151 |
| Long-term debt | 3.016 | 2.911 | 2.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.553 | 1.965 | 1.843 | 1.634 | 1.476 | 1.457 | 1.432 | 1.380 | 1.349 | 1.277 | 1.209 | 1.205 | 1.049 |
| Total debt | 4.570 | 4.875 | 4.639 | 1.634 | 1.476 | 1.457 | 1.432 | 1.380 | 1.349 | 1.277 | 1.209 | 1.205 | 1.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Torben Udsen | Audit | 0 companies |