| Revenue | DKK 263K | +48% |
| EBITDA | DKK 33K | -62% |
| Net profit | DKK -106K | -87% |
| Total assets | DKK 4,5M | -5% |
| Equity | DKK 1,7M | -6% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 745 | 855 | 554 | 391 | 222 | 248 | 191 | 262 | 177 | 263 |
| Staff expenses | -0 | -75 | -200 | -200 | -200 | -100 | -100 | -126 | -90 | -230 |
| EBITDA | 745 | 779 | 354 | 190 | 22 | 148 | 91 | 136 | 87 | 33 |
| Depreciation & amort. | -147 | -151 | -155 | -155 | -155 | -65 | -65 | -69 | -72 | -72 |
| EBIT | 598 | 629 | 199 | 35 | -133 | 83 | 26 | 66 | 15 | -39 |
| Net financials | -53 | -54 | -52 | -34 | -41 | -24 | -21 | -94 | -87 | -96 |
| Profit before tax | 546 | 575 | 147 | 1 | -174 | 59 | 5 | -27 | -73 | -136 |
| Tax | 153 | 132 | 33 | 1 | -36 | 13 | 1 | 1 | -16 | -30 |
| Net profit | 392 | 443 | 114 | 0 | -138 | 46 | 4 | -29 | -57 | -106 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.899 | 5.357 | 5.265 | 4.691 | 4.397 | 4.166 | 4.068 | 4.901 | 4.737 | 4.504 |
| Equity | 1.420 | 1.864 | 1.978 | 1.978 | 1.840 | 1.886 | 1.890 | 1.861 | 1.804 | 1.698 |
| Long-term debt | 2.458 | 2.278 | 2.101 | 1.914 | 1.729 | 1.541 | 1.353 | 2.368 | 2.280 | 2.189 |
| Short-term debt | 454 | 660 | 641 | 263 | 328 | 226 | 311 | 157 | 153 | 147 |
| Total debt | 2.912 | 2.938 | 2.742 | 2.177 | 2.058 | 1.767 | 1.664 | 2.525 | 2.433 | 2.336 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|