| Revenue | DKK 146K | +21% |
| EBITDA | DKK 35K | +327% |
| Net profit | DKK -53K | -322% |
| Total assets | DKK 2,1M | -4% |
| Equity | DKK 642K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 217 | 299 | 215 | 218 | 159 | 120 | 119 | 119 | 123 | 122 | 123 | 136 | 121 | 146 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -11 | -4 |
| EBITDA | 107 | 157 | 61 | 118 | 405 | 63 | 35 | 15 | 8 | 1 | 12 | 17 | 8 | 35 |
| Depreciation & amort. | 77 | -75 | -74 | -72 | 183 | -48 | -47 | -46 | -45 | -45 | -44 | -43 | -42 | -41 |
| EBIT | 30 | 82 | -13 | 45 | 222 | 14 | -13 | -31 | -37 | -44 | -32 | -26 | -34 | -6 |
| Net financials | -302 | 43 | 41 | 207 | -220 | 43 | 11 | 29 | -70 | 131 | -24 | -38 | 30 | -47 |
| Profit before tax | -272 | 124 | 28 | 252 | 2 | 57 | -2 | -2 | -107 | 88 | -56 | -64 | -4 | -53 |
| Tax | -0 | -18 | 5 | 2 | -0 | -0 | -0 | 3 | -0 | 15 | -0 | -0 | 9 | -0 |
| Net profit | -272 | 142 | 23 | 250 | 2 | 57 | -2 | -5 | -107 | 72 | -56 | -64 | -13 | -53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.380 | 4.575 | 4.634 | 4.724 | 3.103 | 3.271 | 3.171 | 3.149 | 2.935 | 2.893 | 2.708 | 2.436 | 2.224 | 2.127 |
| Equity | -201 | 147 | 1.671 | 1.921 | 1.389 | 1.446 | 1.444 | 1.440 | 1.224 | 1.172 | 988 | 810 | 695 | 642 |
| Long-term debt | 2.305 | 2.305 | 2.297 | 2.265 | 1.625 | 1.625 | 1.625 | 1.625 | 1.625 | 1.625 | 1.611 | 1.545 | 1.497 | 1.453 |
| Short-term debt | 2.275 | 2.123 | 666 | 538 | 89 | 200 | 102 | 84 | 86 | 96 | 109 | 81 | 32 | 32 |
| Total debt | 4.580 | 4.428 | 2.963 | 2.804 | 1.714 | 1.825 | 1.727 | 1.709 | 1.711 | 1.721 | 1.720 | 1.626 | 1.529 | 1.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Audit | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2023 | |
| Individual | 33.3% | 33.3% | 2023 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2015 | |
Netform Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Wad Johansen | Audit | 0 companies |