| Revenue | DKK 115K | +0% |
| EBITDA | DKK 41K | -23% |
| Net profit | DKK 27K | -30% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 844K | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | -117 | 29 | 59 | 80 | 53 | -42 | 48 | 22 | 44 | 115 | 115 | 115 | 115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 50 | 2 | 29 | 59 | 80 | 53 | -42 | 48 | 22 | 44 | 37 | 52 | 53 | 41 |
| Depreciation & amort. | -0 | -12 | -12 | -12 | -15 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 50 | -9 | 18 | 47 | 65 | 38 | -42 | 48 | 22 | 44 | 37 | 52 | 53 | 41 |
| Net financials | -545 | -374 | 217 | -139 | 451 | -1.153 | -7 | -6 | -6 | -6 | -3 | -4 | -4 | -6 |
| Profit before tax | -468 | -278 | 234 | -92 | 516 | -1.115 | -49 | 42 | 16 | 38 | 34 | 48 | 49 | 35 |
| Tax | 16 | 10 | -2 | 3 | 11 | -0 | -0 | -0 | 4 | 9 | 12 | 11 | 11 | 8 |
| Net profit | -484 | -289 | 236 | -95 | 505 | -1.115 | -49 | 42 | 12 | 30 | 22 | 37 | 38 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.532 | 2.381 | 2.307 | 2.047 | 2.611 | 1.362 | 1.345 | 1.341 | 1.339 | 1.316 | 1.168 | 1.168 | 1.168 | 1.168 |
| Equity | 1.306 | 1.498 | 1.638 | 1.543 | 1.947 | 832 | 783 | 826 | 838 | 868 | 742 | 779 | 817 | 844 |
| Long-term debt | -502 | -464 | 443 | 422 | 402 | 388 | 393 | 346 | 299 | 251 | 203 | 155 | 107 | 60 |
| Short-term debt | -724 | -419 | 226 | 81 | 261 | 142 | 169 | 169 | 202 | 197 | 223 | 233 | 243 | 264 |
| Total debt | -1.227 | -883 | 669 | 503 | 663 | 530 | 562 | 515 | 501 | 448 | 426 | 389 | 350 | 324 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|