| Revenue | DKK 98K | -29% |
| EBITDA | DKK 98K | -22% |
| Net profit | DKK 1,2M | +395% |
| Total assets | DKK 6,6M | -6% |
| Equity | DKK -4,4M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 131 | 221 | 236 | 240 | 195 | 143 | 134 | -21 | 154 | 101 | 138 | 98 |
| Staff expenses | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -0 |
| EBITDA | 170 | 131 | 221 | 236 | 240 | 195 | 143 | 134 | -21 | 154 | 101 | 126 | 98 |
| Depreciation & amort. | -0 | -37 | -38 | -39 | -39 | -39 | -39 | -41 | -41 | -41 | -41 | -42 | -43 |
| EBIT | 170 | 94 | 183 | 197 | 201 | 156 | 104 | 93 | -62 | 113 | 60 | 84 | 55 |
| Net financials | 578 | 611 | 1.113 | 644 | -322 | -1.807 | -566 | -7.014 | -787 | 1.359 | -292 | -744 | 921 |
| Profit before tax | 749 | 705 | 1.297 | 841 | -121 | -1.651 | -462 | -6.921 | -848 | 1.472 | -232 | -660 | 976 |
| Tax | 2 | 73 | 23 | 27 | 35 | 18 | -11 | -0 | -0 | 256 | -99 | -257 | -210 |
| Net profit | 747 | 632 | 1.274 | 814 | -156 | -1.670 | -451 | -6.921 | -848 | 1.216 | -133 | -402 | 1.186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.771 | 5.608 | 7.515 | 7.687 | 10.510 | 9.007 | 11.541 | 8.209 | 7.918 | 9.796 | 6.567 | 7.074 | 6.640 |
| Equity | 857 | 1.403 | 2.677 | 3.954 | 3.706 | 1.750 | 1.953 | -5.417 | -6.265 | -5.049 | -5.128 | -5.629 | -4.443 |
| Long-term debt | 3.710 | 1.583 | 1.495 | 1.407 | 1.343 | 1.247 | 1.141 | 1.043 | 948 | 852 | 758 | 668 | 572 |
| Short-term debt | 204 | 2.615 | 3.327 | 2.316 | 5.443 | 6.011 | 8.447 | 12.583 | 13.234 | 13.736 | 10.781 | 11.884 | 10.403 |
| Total debt | 3.914 | 4.198 | 4.822 | 3.723 | 6.786 | 7.258 | 9.588 | 13.626 | 14.182 | 14.588 | 11.539 | 12.553 | 10.975 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|