| Revenue | DKK 1,2M | +12% |
| EBITDA | DKK 1,1M | +29% |
| Net profit | DKK -103K | +7% |
| Total assets | DKK 21,4M | -1% |
| Equity | DKK 4,2M | -2% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 187 | 306 | 240 | 687 | 1.247 | 1.801 | 1.036 | 1.164 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -86 | -143 | -88 |
| EBITDA | 108 | 187 | 306 | 240 | 687 | 1.247 | 1.715 | 835 | 1.076 |
| Depreciation & amort. | -108 | -108 | -108 | -112 | -120 | -114 | -114 | -114 | -280 |
| EBIT | 0 | 79 | 198 | 128 | 567 | 1.133 | 1.601 | 721 | 796 |
| Net financials | -158 | -144 | -178 | -248 | -247 | -548 | -550 | -845 | -928 |
| Profit before tax | -158 | -65 | 19 | -120 | 320 | 585 | 1.051 | -123 | -132 |
| Tax | -35 | -14 | 5 | -26 | 70 | 118 | 166 | -14 | -29 |
| Net profit | -123 | -51 | 15 | -94 | 249 | 467 | 884 | -110 | -103 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.403 | 10.362 | 11.303 | 13.367 | 13.978 | 12.094 | 21.348 | 21.549 | 21.368 |
| Equity | 2.803 | 2.752 | 2.498 | 2.403 | 3.107 | 3.574 | 4.459 | 4.349 | 4.246 |
| Long-term debt | 6.170 | 6.062 | 5.958 | 5.794 | 5.723 | 5.418 | 13.539 | 13.266 | 12.890 |
| Short-term debt | 745 | 877 | 1.930 | 4.277 | 4.277 | 2.254 | 2.484 | 3.131 | 3.490 |
| Total debt | 6.915 | 6.939 | 7.888 | 10.072 | 10.000 | 7.672 | 16.023 | 16.397 | 16.380 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|