| Revenue | DKK -31K | -136% |
| EBITDA | DKK -31K | -136% |
| Net profit | DKK -106K | +75% |
| Total assets | DKK 392K | -52% |
| Equity | DKK 340K | -24% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 191 | 237 | 117 | 221 | 209 | 176 | 149 | 118 | 43 | 120 | 85 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 64 | 191 | 237 | 117 | 221 | 209 | 176 | 149 | 118 | 43 | 120 | 85 | -31 |
| Depreciation & amort. | -16 | -48 | -48 | -48 | -48 | -48 | -48 | -48 | -48 | -104 | -145 | -164 | -16 |
| EBIT | 48 | 143 | 189 | 69 | 173 | 161 | 128 | 101 | 70 | -62 | -25 | -79 | -47 |
| Net financials | 118 | -128 | -63 | -99 | -242 | -161 | 190 | 123 | 12 | -19 | -73 | -363 | -58 |
| Profit before tax | 166 | 15 | 127 | -29 | -69 | -0 | 319 | 224 | 83 | -80 | -98 | -442 | -105 |
| Tax | -8 | 4 | 15 | 3 | 27 | 27 | 19 | 15 | 9 | -20 | -23 | -18 | 1 |
| Net profit | 174 | 11 | 112 | -32 | -96 | -28 | 300 | 209 | 73 | -61 | -74 | -424 | -106 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.005 | 2.890 | 2.916 | 2.763 | 2.506 | 2.230 | 2.409 | 2.435 | 2.436 | 2.947 | 2.805 | 824 | 392 |
| Equity | 580 | 592 | 704 | 671 | 575 | 423 | 723 | 931 | 1.005 | 944 | 870 | 446 | 340 |
| Long-term debt | 2.188 | 2.121 | 1.997 | 1.862 | 1.722 | 1.560 | 1.425 | 1.107 | 1.025 | 940 | 861 | 0 | 0 |
| Short-term debt | 230 | 162 | 202 | 209 | 180 | 211 | 218 | 345 | 348 | 1.009 | 1.044 | 363 | 36 |
| Total debt | 2.418 | 2.283 | 2.199 | 2.071 | 1.903 | 1.771 | 1.643 | 1.452 | 1.373 | 1.949 | 1.905 | 363 | 36 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|