| Revenue | DKK 100K | -306% |
| EBITDA | DKK 100K | +306% |
| Net profit | DKK -186K | +29% |
| Total assets | DKK 4,7M | +4% |
| Equity | DKK -371K | -101% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103 | 101 | 6 | 108 | 101 | 177 | 181 | 107 | 30 | 18 | -48 | 100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 79 | 77 | 6 | 108 | 101 | 177 | 181 | 107 | 30 | 18 | -48 | 100 |
| Depreciation & amort. | -0 | -0 | -32 | -32 | -32 | -32 | -32 | -384 | -9 | -35 | -35 | -83 |
| EBIT | 79 | 77 | -26 | 77 | 69 | 145 | 149 | -277 | 21 | -17 | -83 | 17 |
| Net financials | -20 | -21 | -30 | -41 | -32 | -24 | -37 | -41 | -16 | -100 | -181 | -203 |
| Profit before tax | 59 | 56 | -56 | 36 | 37 | 121 | 112 | -318 | 5 | -117 | -264 | -186 |
| Tax | 13 | 8 | -107 | 5 | 18 | 12 | 24 | 107 | 1 | -2 | -0 | 0 |
| Net profit | 46 | 48 | 51 | 30 | 19 | 108 | 88 | -425 | 4 | -115 | -264 | -186 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.961 | 1.937 | 3.444 | 3.411 | 3.366 | 3.338 | 3.320 | 1.576 | 1.698 | 3.976 | 4.492 | 4.693 |
| Equity | 585 | 584 | 585 | 564 | 583 | 692 | 780 | 355 | 246 | 79 | -185 | -371 |
| Long-term debt | 2.034 | 1.931 | 1.193 | 1.874 | 1.802 | 1.712 | 1.347 | 632 | 607 | 589 | 575 | 556 |
| Short-term debt | 190 | 193 | 1.618 | 929 | 943 | 904 | 1.171 | 484 | 743 | 3.308 | 4.101 | 4.509 |
| Total debt | 2.224 | 1.353 | 2.811 | 2.803 | 2.745 | 2.616 | 2.518 | 1.116 | 1.349 | 3.897 | 4.677 | 5.064 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|