| Revenue | DKK 261K | -22% |
| EBITDA | DKK 261K | -22% |
| Net profit | DKK -829K | -577% |
| Total assets | DKK 2,9M | -26% |
| Equity | DKK 715K | -54% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 212 | 233 | 325 | 340 | 319 | 347 | 347 | 346 | 320 | 344 | 269 | 326 | 336 | 261 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 212 | 233 | 325 | 340 | 319 | 347 | 347 | 346 | 320 | 344 | 269 | 326 | 336 | 261 |
| Depreciation & amort. | -41 | -42 | -42 | -42 | -44 | -45 | -45 | -45 | -45 | -45 | -45 | -45 | -45 | -1.022 |
| EBIT | 171 | 190 | 282 | 298 | 275 | 302 | 303 | 302 | 276 | 300 | 225 | 281 | 291 | -761 |
| Net financials | -196 | -147 | -152 | -196 | -111 | -107 | -107 | -99 | -142 | -68 | -63 | -64 | -56 | -49 |
| Profit before tax | -25 | 44 | 130 | 102 | 164 | 196 | 196 | 203 | 133 | 232 | 161 | 217 | 236 | -810 |
| Tax | -6 | 11 | 33 | 24 | 36 | 43 | 79 | 54 | 39 | 60 | 45 | 58 | 62 | 19 |
| Net profit | -18 | 33 | 97 | 78 | 128 | 152 | 117 | 149 | 95 | 171 | 116 | 160 | 174 | -829 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.211 | 4.159 | 4.121 | 4.113 | 4.294 | 4.256 | 4.198 | 4.153 | 4.115 | 4.064 | 4.016 | 3.936 | 3.891 | 2.869 |
| Equity | 74 | 107 | 204 | 282 | 410 | 562 | 680 | 829 | 923 | 1.095 | 1.211 | 1.370 | 1.544 | 715 |
| Long-term debt | 1.862 | 1.760 | 1.670 | 3.045 | 2.812 | 2.621 | 2.427 | 2.202 | 2.459 | 2.331 | 2.202 | 2.072 | 1.941 | 1.809 |
| Short-term debt | 2.275 | 2.290 | 2.247 | 786 | 1.072 | 1.073 | 1.077 | 1.106 | 714 | 619 | 581 | 469 | 380 | 345 |
| Total debt | 4.137 | 4.050 | 3.917 | 3.831 | 3.884 | 3.694 | 3.504 | 3.308 | 3.174 | 2.949 | 2.783 | 2.541 | 2.321 | 2.154 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|