| Revenue | DKK 287K | -11% |
| EBITDA | DKK 287K | -11% |
| Net profit | DKK -782K | +21% |
| Total assets | DKK 9,2M | -12% |
| Equity | DKK 7,2M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 363 | 340 | 287 | 291 | 275 | 291 | 288 | 315 | 375 | 341 | 235 | 322 | 287 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 363 | 340 | 287 | 291 | 275 | 291 | 288 | 315 | 375 | 341 | 235 | 322 | 287 |
| Depreciation & amort. | -171 | -145 | -143 | -143 | -124 | -106 | -106 | -139 | -195 | -195 | -199 | -226 | -230 |
| EBIT | 192 | 195 | 144 | 148 | 152 | 185 | 182 | 176 | 180 | 146 | 35 | 96 | 57 |
| Net financials | 4 | 126 | 412 | 1.354 | 435 | 998 | 2.696 | 1.387 | -159 | 609 | 205 | -1.086 | -853 |
| Profit before tax | 197 | 321 | 556 | 1.502 | 586 | 1.183 | 2.878 | 1.563 | 20 | 756 | 240 | -991 | -796 |
| Tax | 0 | 36 | 20 | 20 | 23 | 26 | 28 | 27 | 23 | 21 | -22 | -5 | -14 |
| Net profit | 196 | 286 | 536 | 1.482 | 563 | 1.157 | 2.850 | 1.535 | -3 | 734 | 262 | -985 | -782 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.416 | 3.399 | 3.680 | 4.930 | 5.314 | 6.273 | 10.109 | 11.309 | 10.939 | 11.584 | 11.851 | 10.411 | 9.173 |
| Equity | 602 | 887 | 1.423 | 2.805 | 3.288 | 4.352 | 7.116 | 8.573 | 8.247 | 8.917 | 9.115 | 8.074 | 7.192 |
| Long-term debt | 1.557 | 1.365 | 1.188 | 1.000 | 823 | 733 | 644 | 896 | 801 | 680 | 581 | 472 | 446 |
| Short-term debt | 1.250 | 1.147 | 1.069 | 1.125 | 1.203 | 1.188 | 2.350 | 1.839 | 1.891 | 1.987 | 2.155 | 1.865 | 1.534 |
| Total debt | 2.807 | 2.512 | 2.257 | 2.125 | 2.026 | 1.921 | 2.993 | 2.736 | 2.692 | 2.668 | 2.737 | 2.337 | 1.980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Johannes Malling | Audit | 0 companies |