| Revenue | DKK 883K | +8% |
| EBITDA | DKK 519K | +16% |
| Net profit | DKK -425K | +22% |
| Total assets | DKK 19M | -3% |
| Equity | DKK 5,6M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | 22 | 30 | 445 | 181 | 66 | -1.543 | -3.052 | 617 | 619 | 672 | 694 | 819 | 883 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -183 | -304 | -370 | -364 |
| EBITDA | -15 | 22 | 30 | 20 | 181 | 66 | -1.543 | -3.052 | 617 | 619 | 487 | 390 | 449 | 519 |
| Depreciation & amort. | -0 | -0 | -0 | -148 | -444 | -93 | -144 | -267 | -304 | -311 | -312 | -352 | -359 | -361 |
| EBIT | -15 | 22 | 30 | -128 | -262 | -27 | -1.687 | -3.320 | 313 | 308 | 175 | 39 | 90 | 158 |
| Net financials | 1.048 | 1.515 | 1.452 | 243 | 869 | 1.532 | 2.117 | -222 | -3.571 | 410 | -491 | -473 | -636 | -583 |
| Profit before tax | 1.033 | 1.537 | 1.483 | 115 | 607 | 1.505 | 429 | -3.541 | -3.259 | 718 | -316 | -434 | -546 | -425 |
| Tax | 22 | -2 | 18 | 19 | 29 | 33 | -378 | -105 | -0 | -0 | 100 | 350 | -0 | -0 |
| Net profit | 1.011 | 1.539 | 1.465 | 96 | 577 | 1.472 | 808 | -3.436 | -3.259 | 718 | -416 | -784 | -546 | -425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.042 | 22.367 | 23.941 | 23.955 | 23.695 | 24.134 | 24.636 | 23.356 | 19.604 | 20.143 | 20.634 | 20.297 | 19.530 | 18.975 |
| Equity | 15.159 | 16.601 | 18.228 | 18.292 | 18.128 | 18.600 | 16.408 | 11.064 | 7.806 | 8.411 | 7.695 | 6.731 | 6.062 | 5.638 |
| Long-term debt | 5.707 | 5.618 | 5.547 | 5.487 | 5.424 | 5.360 | 5.216 | 11.557 | 11.564 | 11.384 | 11.079 | 13.127 | 13.040 | 12.902 |
| Short-term debt | 144 | 116 | 134 | 144 | 96 | 72 | 2.885 | 592 | 234 | 348 | 1.861 | 439 | 427 | 435 |
| Total debt | 5.851 | 5.734 | 5.681 | 5.631 | 5.520 | 5.432 | 8.101 | 12.149 | 11.798 | 11.732 | 12.939 | 13.566 | 13.467 | 13.337 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|