| Revenue | DKK 121K | +20% |
| EBITDA | DKK 121K | +20% |
| Net profit | DKK 28K | -60% |
| Total assets | DKK 2,2M | +0% |
| Equity | DKK 355K | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 321 | 137 | 183 | 101 | 130 | 211 | 175 | 143 | 98 | 254 | 121 | 101 | 121 |
| Staff expenses | -137 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 184 | 137 | 183 | 101 | 130 | 211 | 175 | 143 | 98 | 159 | 121 | 101 | 121 |
| Depreciation & amort. | -61 | -74 | -71 | -104 | -106 | -91 | -91 | -80 | -71 | -71 | -71 | -0 | -71 |
| EBIT | 122 | 63 | 112 | -3 | 23 | 120 | 84 | 64 | 27 | 87 | 49 | 101 | 50 |
| Net financials | 311 | -154 | -139 | 3 | -35 | -70 | -27 | -27 | -25 | -22 | -22 | -29 | -22 |
| Profit before tax | 433 | -91 | -26 | -0 | -12 | 50 | 57 | 37 | 1 | 65 | 27 | 72 | 28 |
| Tax | 20 | 9 | 17 | -12 | -4 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 414 | -99 | -43 | 12 | -8 | 46 | 57 | 37 | 1 | 65 | 27 | 72 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.593 | 2.329 | 2.149 | 2.033 | 1.892 | 2.404 | 2.301 | 2.244 | 2.183 | 2.178 | 2.165 | 2.157 | 2.152 |
| Equity | 503 | 404 | 361 | 373 | 365 | 411 | 468 | 483 | 485 | 550 | 327 | 398 | 355 |
| Long-term debt | 1.708 | 1.578 | 1.535 | 1.374 | 1.200 | 1.687 | 1.682 | 1.586 | 1.506 | 1.413 | 1.316 | 1.228 | 1.140 |
| Short-term debt | 336 | 313 | 230 | 278 | 327 | 306 | 151 | 175 | 193 | 215 | 522 | 530 | 657 |
| Total debt | 2.044 | 1.891 | 1.765 | 1.652 | 1.527 | 1.993 | 1.833 | 1.761 | 1.699 | 1.628 | 1.838 | 1.758 | 1.797 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fisker Christensen | Audit | 0 companies |