| Revenue | DKK -1K | -95% |
| EBITDA | DKK -1K | +95% |
| Net profit | DKK 420K | +9% |
| Total assets | DKK 5M | +3% |
| Equity | DKK 5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | 37 | 33 | 59 | 35 | 19 | 51 | 13 | 38 | 38 | -49 | -21 | -21 | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 66 | 37 | 33 | 59 | 35 | 19 | 51 | 13 | 38 | 38 | -77 | -21 | -21 | -1 |
| Depreciation & amort. | 28 | -28 | -29 | -29 | -29 | -29 | -29 | -29 | -22 | -22 | -9 | -9 | -9 | -9 |
| EBIT | 38 | 9 | 5 | 30 | 7 | -10 | 22 | -16 | 16 | 16 | -86 | -30 | -31 | -11 |
| Net financials | -54 | -58 | -52 | 718 | 279 | 515 | 279 | 1.678 | 268 | 430 | 392 | 268 | 425 | 448 |
| Profit before tax | -16 | -49 | -48 | 748 | 285 | 505 | 301 | 1.663 | 283 | 446 | 305 | 238 | 394 | 437 |
| Tax | 6 | -3 | -4 | 3 | 2 | 3 | 18 | 12 | 20 | 21 | -2 | 9 | 8 | 18 |
| Net profit | -22 | -46 | -43 | 745 | 284 | 501 | 283 | 1.651 | 263 | 425 | 307 | 229 | 386 | 420 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.603 | 3.536 | 3.469 | 4.158 | 4.619 | 4.684 | 4.835 | 6.376 | 6.172 | 6.422 | 4.950 | 4.739 | 4.871 | 5.033 |
| Equity | 1.867 | 1.724 | 1.584 | 2.231 | 2.514 | 2.915 | 3.094 | 4.639 | 4.357 | 4.672 | 4.866 | 4.695 | 4.830 | 4.989 |
| Long-term debt | 1.678 | 1.678 | 1.678 | 1.678 | 1.678 | 1.678 | 1.689 | 1.678 | 1.619 | 1.532 | 0 | 0 | 0 | 0 |
| Short-term debt | 59 | 134 | 207 | 249 | 427 | 91 | 52 | 59 | 196 | 218 | 84 | 45 | 41 | 44 |
| Total debt | 1.737 | 1.812 | 1.885 | 1.927 | 2.105 | 1.769 | 1.741 | 1.737 | 1.815 | 1.750 | 84 | 45 | 41 | 44 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|