| Revenue | DKK 34K | -590% |
| EBITDA | DKK 11K | +256% |
| Net profit | DKK -8K | -36% |
| Total assets | DKK 21K | -13% |
| Equity | DKK 4K | -69% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 323 | 421 | 234 | 292 | 273 | 26 | 215 | 233 | 274 | 244 | 255 | -7 | 34 |
| Staff expenses | -76 | -33 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23 |
| EBITDA | 247 | 388 | 210 | 291 | 273 | 26 | 215 | 233 | 274 | 244 | 255 | -7 | 11 |
| Depreciation & amort. | -243 | -244 | -254 | -252 | -236 | -221 | -256 | -250 | -100 | -100 | -0 | -0 | -0 |
| EBIT | 5 | 144 | -44 | 39 | 37 | -195 | -40 | -17 | 174 | 144 | 255 | -7 | 11 |
| Net financials | -149 | -149 | -167 | 47 | -119 | 229 | -91 | -83 | -57 | -57 | 341 | -0 | -20 |
| Profit before tax | -144 | -5 | -211 | 86 | -82 | 33 | -132 | -100 | 117 | 86 | 596 | -7 | -9 |
| Tax | -37 | 19 | -13 | 41 | 9 | -0 | 91 | 4 | 36 | -0 | -24 | -2 | -2 |
| Net profit | -107 | -23 | -198 | 45 | -91 | 33 | -222 | -104 | 81 | 86 | 621 | -6 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.711 | 2.468 | 2.182 | 1.844 | 1.607 | 1.246 | 877 | 611 | 502 | 849 | 30 | 24 | 21 |
| Equity | -210 | -233 | -431 | -386 | -477 | -444 | -667 | -770 | -689 | -603 | 18 | 11 | 4 |
| Long-term debt | 1.432 | 1.325 | 1.221 | 1.220 | 1.076 | 775 | 648 | 518 | 310 | 592 | 0 | 0 | 0 |
| Short-term debt | 1.489 | 1.377 | 1.392 | 1.011 | 1.009 | 915 | 896 | 864 | 856 | 836 | 12 | 12 | 17 |
| Total debt | 2.921 | 2.702 | 2.613 | 2.231 | 2.084 | 1.690 | 1.544 | 1.382 | 1.167 | 1.428 | 12 | 12 | 17 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 15.0% | 33.3% | 2018 | |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2010 |
| Person | Role here | Other companies |
|---|