| Revenue | DKK 277K | -631% |
| EBITDA | DKK 277K | +401% |
| Net profit | DKK 103K | +165% |
| Total assets | DKK 6,8M | +12% |
| Equity | DKK 2,1M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.938 | 1.662 | 1.745 | 2.055 | 201 | 169 | 141 | 129 | 122 | 115 | 388 | -52 | 277 |
| Staff expenses | -45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 168 | 113 | 59 | 131 | 201 | 169 | 141 | 129 | 122 | 115 | 388 | -92 | 277 |
| Depreciation & amort. | 73 | 51 | 51 | 88 | 99 | -125 | -85 | -83 | -11 | -11 | -11 | -11 | -3 |
| EBIT | 94 | 62 | 8 | 43 | 102 | 45 | 57 | 45 | 112 | 104 | 377 | -103 | 274 |
| Net financials | 0 | -69 | -58 | -50 | -52 | -59 | -56 | -68 | -70 | -65 | -98 | -100 | -141 |
| Profit before tax | 53 | -7 | -50 | -7 | 50 | -14 | 0 | -22 | 42 | 39 | 279 | -203 | 133 |
| Tax | 15 | 1 | -11 | -0 | 12 | -3 | -0 | -5 | 10 | 10 | 62 | -44 | 30 |
| Net profit | 39 | -8 | -39 | -7 | 38 | -11 | 0 | -17 | 31 | 30 | 217 | -159 | 103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.849 | 3.738 | 3.535 | 3.972 | 5.559 | 4.304 | 4.224 | 5.031 | 4.987 | 4.557 | 5.953 | 6.073 | 6.789 |
| Equity | 1.875 | 1.889 | 1.872 | 1.886 | 1.903 | 1.904 | 1.904 | 1.887 | 1.918 | 1.948 | 2.165 | 2.006 | 2.109 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.851 | 1.750 | 1.601 | 2.047 | 3.634 | 2.399 | 2.320 | 3.144 | 3.069 | 2.609 | 3.760 | 4.067 | 4.677 |
| Total debt | 1.851 | 1.750 | 1.601 | 2.047 | 3.634 | 2.399 | 2.320 | 3.144 | 3.069 | 2.609 | 3.760 | 4.067 | 4.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Audit | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Bente Nielsen | Audit | 0 companies |