| Revenue | DKK -122K | -121% |
| EBITDA | DKK -243K | -147% |
| Net profit | DKK -329K | -224% |
| Total assets | DKK 3,7M | -28% |
| Equity | DKK 3,6M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 169 | 871 | 624 | 770 | 622 | 645 | 766 | 2.256 | -33 | -32 | 36 | -5 | 591 | -122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -170 | -0 | -90 | -0 | -90 | -0 | -0 |
| EBITDA | 169 | 871 | 624 | 770 | 622 | 645 | 766 | 2.086 | -33 | -122 | 36 | -95 | 519 | -243 |
| Depreciation & amort. | 90 | 459 | 258 | 276 | 255 | -270 | -230 | -54 | -200 | -227 | -243 | -251 | -221 | -40 |
| EBIT | 78 | 412 | 366 | 494 | 367 | 375 | 536 | 2.032 | -233 | -349 | -207 | -346 | 298 | -284 |
| Net financials | -8 | -259 | -240 | -334 | -90 | -96 | -105 | 91 | 24 | -25 | -18 | -5 | -33 | -45 |
| Profit before tax | 70 | 154 | 126 | 160 | 277 | 279 | 431 | 2.123 | -209 | -374 | -225 | -351 | 265 | -329 |
| Tax | 15 | 62 | 21 | 34 | 60 | 59 | 95 | 434 | -4 | -10 | -14 | -12 | -0 | -0 |
| Net profit | 56 | 92 | 105 | 126 | 216 | 220 | 336 | 1.688 | -206 | -364 | -211 | -339 | 265 | -329 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.340 | 10.179 | 10.152 | 10.325 | 10.289 | 10.810 | 11.762 | 8.528 | 7.395 | 6.496 | 5.700 | 4.885 | 5.082 | 3.661 |
| Equity | 4.377 | 4.469 | 4.573 | 4.699 | 4.915 | 5.032 | 5.263 | 6.843 | 6.227 | 5.265 | 4.540 | 3.783 | 4.047 | 3.584 |
| Long-term debt | 6.503 | 5.273 | 5.047 | 4.970 | 4.711 | 5.030 | 5.653 | 1.157 | 1.073 | 1.031 | 989 | 947 | 919 | 0 |
| Short-term debt | 438 | 354 | 426 | 516 | 469 | 523 | 587 | 488 | 59 | 174 | 160 | 155 | 115 | 77 |
| Total debt | 6.940 | 5.626 | 5.474 | 5.487 | 5.181 | 5.553 | 6.240 | 1.645 | 1.132 | 1.205 | 1.149 | 1.102 | 1.034 | 77 |
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 |
|---|