| Revenue | DKK -140K | -34% |
| EBITDA | DKK -140K | +34% |
| Net profit | DKK -153K | +50% |
| Total assets | DKK 1,2M | -19% |
| Equity | DKK 289K | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 281 | 196 | 208 | 82 | 36 | 181 | 130 | -62 | 31 | -38 | -6 | -212 | -140 |
| Staff expenses | -460 | -308 | -143 | -11 | -3 | -3 | -4 | -5 | -2 | -4 | -0 | -0 | -0 | -0 |
| EBITDA | -327 | 685 | 594 | 197 | 79 | 33 | 177 | 133 | -64 | 28 | -38 | -6 | -212 | -140 |
| Depreciation & amort. | 319 | -329 | -324 | -100 | -106 | -118 | -133 | -143 | -152 | -134 | -113 | -109 | -94 | -13 |
| EBIT | -645 | 356 | 270 | 97 | -27 | -85 | 44 | -10 | -216 | -106 | -151 | -115 | -306 | -153 |
| Net financials | -29 | 0 | -3 | -0 | -40 | -59 | -38 | -36 | -31 | -16 | -2 | 0 | -1 | 0 |
| Profit before tax | -375 | 356 | 320 | 167 | -67 | -144 | 5 | -46 | -247 | -123 | -153 | -115 | -307 | -153 |
| Tax | 149 | 104 | 24 | 35 | 30 | 144 | -2 | 8 | 13 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -525 | 251 | 297 | 132 | -97 | -288 | 7 | -55 | -260 | -123 | -153 | -115 | -307 | -153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.284 | 2.915 | 2.623 | 2.724 | 2.819 | 2.447 | 2.485 | 2.198 | 1.904 | 1.804 | 1.651 | 1.524 | 1.446 | 1.166 |
| Equity | 2.249 | 1.997 | 1.701 | 1.833 | 1.736 | 1.448 | 1.454 | 1.400 | 1.140 | 1.017 | 865 | 750 | 443 | 289 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 966 | 918 | 922 | 891 | 1.083 | 999 | 1.031 | 798 | 764 | 786 | 786 | 775 | 1.003 | 877 |
| Total debt | 966 | 918 | 922 | 891 | 1.083 | 999 | 1.031 | 798 | 764 | 786 | 786 | 775 | 1.003 | 877 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|