| Revenue | DKK 118K | +7% |
| EBITDA | DKK 118K | +7% |
| Net profit | DKK -1,2M | -2481% |
| Total assets | DKK 8,7M | -1% |
| Equity | DKK 2,5M | -38% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 187 | 198 | 232 | 257 | 244 | 165 | 151 | 133 | 174 | 208 | 118 | 110 | 118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 310 | 208 | 232 | 257 | 244 | 165 | 151 | 133 | 174 | 208 | 118 | 110 | 118 |
| Depreciation & amort. | 83 | -83 | -85 | -85 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 227 | 125 | 147 | 172 | 244 | 165 | 151 | 133 | 174 | 208 | 118 | 110 | 118 |
| Net financials | -32 | -282 | 211 | 60 | -68 | -124 | 188 | 751 | 199 | 1.064 | 874 | -54 | -1.269 |
| Profit before tax | 196 | -157 | 358 | 232 | 176 | 40 | 339 | 884 | 372 | 1.272 | 991 | 56 | -1.151 |
| Tax | -7 | 6 | 173 | -50 | 29 | 16 | 7 | 10 | 22 | 27 | 12 | 8 | 7 |
| Net profit | 203 | -163 | 185 | 283 | 147 | 24 | 332 | 874 | 351 | 1.245 | 979 | 49 | -1.158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.486 | 5.985 | 6.167 | 6.572 | 7.031 | 7.135 | 7.488 | 7.183 | 7.007 | 7.623 | 8.647 | 8.741 | 8.668 |
| Equity | 2.644 | 2.481 | 2.318 | 2.601 | 2.113 | 2.138 | 2.330 | 3.203 | 2.359 | 3.604 | 4.216 | 3.976 | 2.467 |
| Long-term debt | 1.793 | 3.447 | 1.649 | 1.570 | 1.494 | 1.414 | 1.335 | 1.256 | 1.175 | 1.095 | 1.019 | 941 | 883 |
| Short-term debt | 1.236 | 973 | 967 | 1.257 | 2.247 | 2.419 | 2.574 | 1.412 | 2.305 | 1.756 | 2.245 | 2.655 | 3.433 |
| Total debt | 3.030 | 2.696 | 2.617 | 2.827 | 3.741 | 3.833 | 3.909 | 2.668 | 3.481 | 2.851 | 3.263 | 3.596 | 4.316 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Christensen | Audit | 0 companies |