| Revenue | DKK -5K | -159% |
| EBITDA | DKK -5K | -159% |
| Net profit | DKK -3K | -135% |
| Total assets | DKK 815K | -1% |
| Equity | DKK 810K | +4% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 77 | 186 | 188 | 112 | 27 | 53 | 25 | 72 | 532 | -10 | 9 | -5 |
| Staff expenses | -0 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9 | 56 | 186 | 188 | 112 | 27 | 53 | 25 | 72 | 532 | -10 | 9 | -5 |
| Depreciation & amort. | -0 | -16 | -27 | -37 | -37 | -28 | -24 | -24 | -24 | -0 | -0 | -0 | -0 |
| EBIT | 9 | 40 | 158 | 151 | 75 | -1 | 29 | 2 | 48 | 532 | -10 | 9 | -5 |
| Net financials | 90 | -53 | 59 | 204 | 109 | -40 | -381 | -457 | -112 | -32 | 14 | 0 | 2 |
| Profit before tax | 99 | -13 | 217 | 355 | 184 | -41 | -352 | -456 | -64 | 500 | 4 | 9 | -3 |
| Tax | 2 | 1 | 25 | 23 | 8 | -16 | 18 | -4 | 19 | 52 | 1 | -0 | -0 |
| Net profit | 98 | -14 | 192 | 332 | 176 | -25 | -369 | -451 | -83 | 448 | 3 | 9 | -3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 744 | 2.437 | 2.615 | 2.995 | 3.211 | 3.580 | 3.391 | 2.970 | 2.239 | 361 | 362 | 819 | 815 |
| Equity | 178 | 164 | 356 | 638 | 787 | 762 | 393 | -59 | -142 | 307 | 310 | 775 | 810 |
| Long-term debt | 0 | 1.875 | 1.875 | 1.880 | 1.880 | 1.770 | 1.770 | 1.770 | 1.760 | 43 | 1 | 0 | 0 |
| Short-term debt | 566 | 397 | 384 | 477 | 544 | 1.048 | 1.079 | 1.109 | 621 | 11 | 52 | 44 | 5 |
| Total debt | 566 | 2.272 | 2.259 | 2.357 | 2.424 | 2.818 | 2.849 | 2.879 | 2.381 | 55 | 53 | 44 | 5 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|