| Revenue | DKK 282K | +16% |
| EBITDA | DKK 88K | -22% |
| Net profit | DKK 33K | -43% |
| Total assets | DKK 1,6M | -15% |
| Equity | DKK 123K | +36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 73 | 94 | 92 | 94 | 98 | 88 | 80 | -22 | 123 | 148 | 243 | 282 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 37 | 47 | 53 | 61 | 59 | 60 | 36 | 22 | 87 | 82 | 113 | 88 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -49 | -0 | -0 | -0 | -38 | -44 | -44 | -44 |
| EBIT | 10 | 37 | 47 | 53 | 61 | 10 | 60 | 36 | 22 | 50 | 39 | 69 | 44 |
| Net financials | -34 | -34 | -32 | -84 | -32 | -31 | -30 | -27 | -87 | -40 | 4 | -8 | -2 |
| Profit before tax | -25 | 3 | 15 | -30 | 29 | -21 | 29 | 9 | -109 | 10 | 43 | 61 | 42 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3 | 9 |
| Net profit | -25 | 3 | 15 | -30 | 29 | -21 | 29 | 9 | -109 | 10 | 43 | 57 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 844 | 834 | 851 | 971 | 968 | 895 | 898 | 956 | 1.476 | 2.493 | 1.986 | 1.852 | 1.571 |
| Equity | 55 | 58 | 74 | 43 | 72 | 51 | 81 | 89 | -19 | -10 | 33 | 90 | 123 |
| Long-term debt | 653 | 653 | 653 | 0 | 685 | 670 | 654 | 638 | 1.176 | 1.143 | 1.110 | 1.076 | 1.042 |
| Short-term debt | 136 | 123 | 125 | 928 | 210 | 173 | 163 | 228 | 319 | 1.359 | 843 | 685 | 405 |
| Total debt | 789 | 775 | 778 | 928 | 895 | 843 | 818 | 866 | 1.495 | 2.502 | 1.953 | 1.761 | 1.448 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|