| Revenue | DKK 131K | +326% |
| EBITDA | DKK -99K | -445% |
| Net profit | DKK -151K | -1842% |
| Total assets | DKK 1,6M | -22% |
| Equity | DKK 346K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 122 | 166 | 135 | 159 | 132 | 111 | 109 | 175 | 176 | 135 | 146 | 62 | 31 | 131 |
| Staff expenses | -0 | -0 | -0 | -0 | -26 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| EBITDA | 122 | 166 | 135 | 159 | 106 | 109 | 107 | 173 | 174 | 133 | 144 | 60 | 29 | -99 |
| Depreciation & amort. | 4 | 19 | 33 | 27 | -28 | -25 | -26 | -26 | -26 | -26 | -26 | -27 | -29 | -21 |
| EBIT | 118 | 147 | 102 | 132 | 79 | 84 | 81 | 147 | 149 | 107 | 119 | 33 | -0 | -120 |
| Net financials | -110 | -108 | -82 | -68 | -65 | -63 | -44 | -37 | -27 | -35 | -14 | -7 | -2 | -231 |
| Profit before tax | 8 | 39 | 20 | 64 | 14 | 21 | 37 | 110 | 121 | 72 | 104 | 26 | -2 | -123 |
| Tax | 2 | 14 | 12 | 21 | 12 | 10 | 14 | 30 | 32 | 21 | 29 | 11 | 5 | 28 |
| Net profit | 6 | 25 | 7 | 43 | 3 | 11 | 23 | 80 | 89 | 51 | 76 | 14 | -8 | -151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.128 | 2.115 | 2.106 | 2.098 | 2.074 | 2.055 | 2.070 | 2.044 | 2.018 | 1.992 | 1.967 | 1.961 | 1.995 | 1.555 |
| Equity | 82 | 108 | 115 | 158 | 161 | 172 | 195 | 275 | 364 | 415 | 491 | 505 | 497 | 346 |
| Long-term debt | 0 | 0 | 0 | 0 | 30 | 20 | 33 | 39 | 30 | 20 | 35 | 35 | 52 | 59 |
| Short-term debt | 2.045 | 2.007 | 1.991 | 1.940 | 1.883 | 1.864 | 1.842 | 1.730 | 1.624 | 1.558 | 1.441 | 1.421 | 1.446 | 1.149 |
| Total debt | 2.045 | 2.007 | 1.991 | 1.940 | 1.914 | 1.884 | 1.875 | 1.769 | 1.654 | 1.578 | 1.476 | 1.456 | 1.498 | 1.208 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|