| Revenue | DKK 1,2M | +173% |
| EBITDA | DKK 1M | +267% |
| Net profit | DKK 599K | +538% |
| Total assets | DKK 4,2M | -13% |
| Equity | DKK 1,1M | +55% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 353 | 364 | 379 | 402 | 397 | 483 | 374 | 323 | 388 | 379 | 425 | 1.161 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -100 | -103 | -0 | -150 | -150 |
| EBITDA | 135 | 137 | 151 | 167 | 161 | 75 | 160 | 294 | 223 | 285 | 379 | 275 | 1.011 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -66 | -72 | -86 | -86 | -0 | -78 |
| EBIT | 135 | 137 | 151 | 167 | 161 | 75 | 160 | 228 | 150 | 199 | 294 | 275 | 933 |
| Net financials | 88 | 132 | -143 | 350 | 79 | 162 | -70 | -116 | -119 | -120 | -120 | -156 | -216 |
| Profit before tax | 224 | 269 | 8 | 516 | 240 | 238 | 91 | 111 | 31 | 79 | 174 | 120 | 717 |
| Tax | 63 | 65 | -2 | 112 | 48 | 46 | 9 | 39 | 25 | 36 | 57 | 26 | 118 |
| Net profit | 161 | 204 | 10 | 404 | 192 | 191 | 82 | 72 | 6 | 43 | 117 | 94 | 599 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.075 | 2.435 | 2.522 | 3.083 | 3.453 | 3.780 | 3.842 | 3.870 | 4.503 | 4.592 | 4.720 | 4.807 | 4.159 |
| Equity | 628 | 733 | 643 | 947 | 1.039 | 1.130 | 1.112 | 906 | 801 | 731 | 733 | 709 | 1.101 |
| Long-term debt | 501 | 490 | 479 | 468 | 456 | 444 | 432 | 614 | 624 | 636 | 601 | 638 | 385 |
| Short-term debt | 862 | 1.087 | 1.308 | 1.495 | 1.756 | 1.956 | 2.286 | 2.350 | 3.078 | 3.225 | 3.386 | 3.460 | 2.672 |
| Total debt | 1.363 | 1.577 | 1.787 | 1.963 | 2.212 | 2.400 | 2.718 | 2.964 | 3.702 | 3.861 | 3.986 | 4.098 | 3.057 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|