| Revenue | DKK 301K | +80% |
| EBITDA | DKK -43K | +74% |
| Net profit | DKK 206K | +415% |
| Total assets | DKK 19M | +0% |
| Equity | DKK 10,6M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.337 | 1.284 | 1.137 | 916 | 1.086 | 901 | 458 | 637 | 81 | 523 | 505 | 621 | 168 | 301 |
| Staff expenses | -708 | -737 | -718 | -748 | -732 | -606 | -459 | -439 | -371 | -294 | -310 | -316 | -334 | -345 |
| EBITDA | 629 | 547 | 418 | 168 | 353 | 295 | -1 | 199 | -290 | 228 | 195 | 305 | -166 | -43 |
| Depreciation & amort. | 794 | 782 | 740 | 736 | -578 | -136 | -128 | -125 | -125 | -125 | -125 | -164 | -126 | -126 |
| EBIT | -165 | -235 | -322 | -568 | -224 | 159 | -129 | 73 | -415 | 103 | 70 | 141 | -292 | -169 |
| Net financials | 43 | 77 | 234 | 175 | 64 | 320 | 149 | 186 | 197 | 310 | 278 | 301 | 214 | 433 |
| Profit before tax | -122 | -158 | -88 | -392 | -161 | 479 | 20 | 259 | -217 | 413 | 348 | 442 | -78 | 264 |
| Tax | -30 | -318 | -29 | -86 | -37 | 107 | 5 | 58 | -47 | 91 | 77 | 90 | -12 | 58 |
| Net profit | -91 | 160 | -59 | -307 | -123 | 372 | 15 | 202 | -171 | 322 | 271 | 352 | -65 | 206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.323 | 22.016 | 20.833 | 19.705 | 19.401 | 21.076 | 20.631 | 19.962 | 19.756 | 19.455 | 19.269 | 19.157 | 19.008 | 18.952 |
| Equity | 9.271 | 9.431 | 9.373 | 9.066 | 8.942 | 9.315 | 9.330 | 9.532 | 9.361 | 9.683 | 9.954 | 10.307 | 10.293 | 10.624 |
| Long-term debt | 8.583 | 8.332 | 8.160 | 8.016 | 7.628 | 8.868 | 8.529 | 8.152 | 7.772 | 7.401 | 7.063 | 6.523 | 6.516 | 6.220 |
| Short-term debt | 1.922 | 2.171 | 1.366 | 842 | 1.166 | 1.258 | 1.142 | 667 | 1.058 | 798 | 698 | 809 | 682 | 609 |
| Total debt | 10.504 | 10.503 | 9.526 | 8.858 | 8.794 | 10.126 | 9.671 | 8.819 | 8.830 | 8.199 | 7.762 | 7.332 | 7.198 | 6.829 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|