| Revenue | DKK 374K | +3% |
| EBITDA | DKK 374K | +3% |
| Net profit | DKK -14K | -207% |
| Total assets | DKK 4,8M | +2% |
| Equity | DKK 4K | -78% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | 179 | 249 | 169 | 221 | 220 | 361 | 141 | 364 | 374 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 146 | 179 | 249 | 169 | 221 | 220 | 361 | 141 | 364 | 374 |
| Depreciation & amort. | -42 | -56 | -61 | -61 | -71 | -73 | -75 | -75 | -75 | -122 |
| EBIT | 104 | 122 | 187 | 107 | 149 | 147 | 286 | 66 | 290 | 252 |
| Net financials | -177 | -172 | -195 | -194 | -129 | -240 | -244 | -262 | -281 | -270 |
| Profit before tax | -73 | -50 | -8 | -86 | 21 | -92 | 42 | -195 | 9 | -18 |
| Tax | -16 | -10 | -3 | -19 | 5 | -20 | 9 | -43 | -4 | -4 |
| Net profit | -57 | -40 | -6 | -67 | 16 | -72 | 33 | -153 | 13 | -14 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.894 | 4.197 | 4.156 | 4.199 | 5.063 | 5.033 | 4.949 | 4.661 | 4.646 | 4.753 |
| Equity | 293 | 254 | 248 | 181 | 197 | 125 | 158 | 5 | 18 | 4 |
| Long-term debt | 2.433 | 2.431 | 2.324 | 2.217 | 3.042 | 2.895 | 2.746 | 2.593 | 2.437 | 2.278 |
| Short-term debt | 1.168 | 1.513 | 1.584 | 1.801 | 1.824 | 2.013 | 2.045 | 2.064 | 2.191 | 2.471 |
| Total debt | 3.601 | 3.943 | 3.908 | 4.018 | 4.866 | 4.908 | 4.791 | 4.657 | 4.628 | 4.749 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|