| Revenue | DKK 335K | -54% |
| EBITDA | DKK 265K | -61% |
| Net profit | DKK 134K | -74% |
| Total assets | DKK 17,6M | +60% |
| Equity | DKK 11,4M | +85% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500 | 115 | 536 | 283 | 484 | 480 | 683 | 711 | 768 | 747 | 605 | 724 | 335 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 482 | 88 | 536 | 248 | 484 | 480 | 683 | 688 | 760 | 733 | 569 | 671 | 265 |
| Depreciation & amort. | -47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 436 | 88 | 536 | 248 | 484 | 480 | 683 | 688 | 760 | 733 | 569 | 671 | 265 |
| Net financials | -192 | -155 | -61 | -41 | -71 | -126 | -49 | -97 | -62 | -61 | 278 | -18 | -91 |
| Profit before tax | 244 | -67 | 475 | 206 | 414 | 354 | 635 | 592 | 697 | 672 | 847 | 653 | 174 |
| Tax | 68 | -186 | 94 | 43 | 91 | 84 | 135 | 137 | 153 | 143 | 115 | 138 | 40 |
| Net profit | 176 | 118 | 381 | 163 | 323 | 270 | 500 | 455 | 544 | 528 | 732 | 515 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.229 | 10.479 | 10.619 | 10.464 | 10.640 | 10.744 | 10.743 | 10.773 | 10.969 | 10.812 | 10.879 | 10.991 | 17.574 |
| Equity | 4.230 | 3.956 | 4.197 | 4.220 | 4.542 | 4.052 | 4.491 | 4.806 | 5.206 | 5.594 | 6.186 | 6.163 | 11.379 |
| Long-term debt | 2.761 | 3.513 | 3.349 | 3.165 | 3.067 | 3.838 | 3.551 | 3.348 | 3.185 | 3.022 | 2.528 | 2.744 | 2.601 |
| Short-term debt | 2.138 | 2.095 | 2.159 | 2.165 | 2.116 | 2.115 | 1.931 | 1.849 | 1.808 | 1.426 | 1.394 | 1.313 | 1.351 |
| Total debt | 4.899 | 5.608 | 5.508 | 5.330 | 5.183 | 5.953 | 5.482 | 5.197 | 4.993 | 4.448 | 3.922 | 4.057 | 3.952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Audit | Audit | 2000 | — | — |
GB Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aage Døssing | Audit | 0 companies |
| Grete Bak Østerballe | Management | 0 companies |