| Revenue | DKK 279K | +73% |
| EBITDA | DKK 279K | +73% |
| Net profit | DKK 65K | +5990% |
| Total assets | DKK 5,3M | +6% |
| Equity | DKK 682K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70 | 71 | 99 | 106 | 106 | 145 | 161 | 224 | 211 | 40 | 359 | 272 | 162 | 279 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 70 | 71 | 99 | 106 | 106 | 145 | 161 | 224 | 211 | 40 | 359 | 272 | 162 | 279 |
| Depreciation & amort. | -30 | -35 | -35 | -35 | -35 | -35 | -35 | -54 | -54 | -13 | -60 | -66 | -66 | -66 |
| EBIT | 41 | 36 | 64 | 71 | 71 | 110 | 126 | 170 | 158 | 27 | 299 | 206 | 96 | 213 |
| Net financials | -39 | -29 | -24 | -21 | -25 | -16 | 75 | -44 | -7 | -13 | -10 | -42 | -78 | -111 |
| Profit before tax | 2 | 7 | 40 | 50 | 46 | 94 | 201 | 126 | 138 | 12 | 265 | 164 | 17 | 102 |
| Tax | 27 | -0 | 23 | 12 | 19 | 28 | 31 | 40 | 42 | 6 | 72 | 51 | 19 | 37 |
| Net profit | -25 | 7 | 17 | 38 | 27 | 66 | 170 | 86 | 96 | 6 | 193 | 114 | -1 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.844 | 1.762 | 1.726 | 1.666 | 1.624 | 1.672 | 1.659 | 3.224 | 4.636 | 4.757 | 4.998 | 4.982 | 4.967 | 5.269 |
| Equity | 298 | 305 | 322 | 360 | 387 | 401 | 519 | 552 | 594 | 545 | 682 | 738 | 678 | 682 |
| Long-term debt | 1.146 | 1.094 | 1.044 | 995 | 942 | 890 | 838 | 2.216 | 2.203 | 2.161 | 2.120 | 2.058 | 2.031 | 1.991 |
| Short-term debt | 337 | 349 | 327 | 311 | 295 | 381 | 303 | 456 | 1.840 | 2.050 | 2.196 | 2.185 | 2.257 | 2.596 |
| Total debt | 1.483 | 1.443 | 1.371 | 1.306 | 1.237 | 1.271 | 1.140 | 2.672 | 4.042 | 4.212 | 4.316 | 4.244 | 4.289 | 4.587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Audit | Audit | 1997 | — | — |
AR Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Erik Jørgensen | Audit | 0 companies |
| AMN REVISION | Audit | 0 companies |