| Revenue | DKK -1K | -101% |
| EBITDA | DKK -1K | -101% |
| Net profit | DKK 5K | -97% |
| Total assets | DKK 495K | -23% |
| Equity | DKK 455K | -12% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | 360 | 430 | 378 | 578 | 332 | 349 | 264 | 382 | 232 | 2 | 266 | -1 |
| Staff expenses | -39 | -95 | -147 | -57 | -46 | -57 | -73 | -57 | -46 | -58 | -1 | -0 | -0 |
| EBITDA | -73 | 265 | 283 | 321 | 531 | 276 | 276 | 207 | 336 | -263 | 2 | 244 | -1 |
| Depreciation & amort. | 153 | 56 | 97 | -112 | -111 | -111 | -122 | -120 | -122 | -43 | -7 | -0 | -0 |
| EBIT | -225 | 209 | 185 | 209 | 420 | 165 | 154 | 88 | 214 | -306 | -5 | 244 | -1 |
| Net financials | -69 | -46 | -45 | -45 | -49 | -25 | -22 | -26 | -29 | -33 | 21 | -1 | -7 |
| Profit before tax | -294 | 163 | 141 | 164 | 372 | 140 | 132 | 62 | 185 | -338 | 16 | 243 | 9 |
| Tax | -67 | 40 | 33 | 36 | 82 | 31 | 29 | 14 | 41 | -74 | -4 | 54 | 4 |
| Net profit | -227 | 123 | 108 | 128 | 290 | 109 | 103 | 48 | 144 | -264 | 20 | 190 | 5 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.777 | 1.438 | 1.534 | 1.715 | 2.093 | 1.349 | 1.488 | 1.461 | 1.634 | 1.112 | 506 | 643 | 495 |
| Equity | -147 | -23 | 84 | 213 | 502 | 612 | 661 | 653 | 749 | 428 | 389 | 517 | 455 |
| Long-term debt | 1.856 | 1.392 | 1.381 | 1.388 | 1.385 | 535 | 544 | 549 | 555 | 459 | 0 | 35 | 0 |
| Short-term debt | 68 | 69 | 63 | 73 | 91 | 88 | 176 | 163 | 249 | 225 | 117 | 90 | 40 |
| Total debt | 1.924 | 1.461 | 1.444 | 1.461 | 1.476 | 622 | 720 | 713 | 804 | 684 | 117 | 126 | 40 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|