| Revenue | DKK 224K | +28% |
| EBITDA | DKK 224K | +28% |
| Net profit | DKK 193K | -28% |
| Total assets | DKK 2M | -6% |
| Equity | DKK 931K | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123 | 180 | 149 | 105 | 145 | 150 | 201 | 153 | 122 | 80 | 98 | 174 | 224 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 123 | 180 | 149 | 105 | 145 | 150 | 201 | 153 | 122 | 80 | 98 | 174 | 224 |
| Depreciation & amort. | -440 | -37 | -40 | -43 | -50 | -50 | -50 | -50 | -46 | -40 | -40 | -40 | -40 |
| EBIT | -317 | 143 | 109 | 61 | 95 | 101 | 151 | 103 | 76 | 40 | 59 | 135 | 184 |
| Net financials | 431 | -400 | 146 | 34 | 56 | 50 | -105 | -56 | 87 | 371 | 79 | 145 | 32 |
| Profit before tax | 114 | -257 | 255 | 95 | 151 | 151 | 47 | 47 | 164 | 411 | 137 | 280 | 216 |
| Tax | 1 | 32 | 7 | 7 | -2 | 2 | 22 | 11 | 2 | -8 | -1 | 12 | 23 |
| Net profit | 113 | -289 | 248 | 88 | 153 | 149 | 25 | 36 | 162 | 419 | 139 | 267 | 193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.128 | 2.569 | 2.765 | 2.881 | 2.755 | 2.794 | 2.441 | 2.029 | 2.127 | 2.407 | 2.125 | 2.154 | 2.035 |
| Equity | 672 | 180 | 378 | 466 | 518 | 563 | 483 | 217 | 379 | 685 | 710 | 859 | 931 |
| Long-term debt | 1.342 | 1.307 | 997 | 939 | 901 | 860 | 782 | 782 | 740 | 696 | 640 | 597 | 558 |
| Short-term debt | 1.114 | 1.076 | 1.385 | 1.471 | 1.331 | 1.367 | 1.172 | 1.026 | 1.005 | 1.023 | 773 | 695 | 545 |
| Total debt | 2.456 | 2.383 | 2.382 | 2.410 | 2.233 | 2.227 | 1.954 | 1.808 | 1.744 | 1.719 | 1.413 | 1.293 | 1.102 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|