| Revenue | DKK 1,8M | +21% |
| EBITDA | DKK 1,8M | +21% |
| Net profit | DKK 4,4M | -33% |
| Total assets | DKK 31,3M | +6% |
| Equity | DKK 27,7M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 298 | — | 178 | 219 | 243 | 262 | 206 | 402 | 416 | 1.203 | 1.458 | 1.488 | 1.802 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 298 | 167 | 178 | 219 | 243 | 262 | 206 | 402 | 416 | 1.203 | 1.458 | 1.488 | 1.802 |
| Depreciation & amort. | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -49 | -99 | -432 | -307 | -331 | -331 |
| EBIT | 263 | 132 | 143 | 184 | 208 | 227 | 170 | 353 | 317 | 771 | 1.151 | 1.157 | 1.471 |
| Net financials | -101 | 472 | 51 | 585 | 1.744 | 1.969 | 3.338 | 1.505 | 705 | 3.986 | 2.153 | 5.617 | 3.200 |
| Profit before tax | 162 | 604 | 194 | 768 | 1.952 | 2.196 | 3.508 | 1.858 | 1.021 | 4.757 | 3.304 | 6.774 | 4.671 |
| Tax | 27 | -12 | 0 | 13 | 17 | 25 | 13 | 58 | 8 | 133 | 222 | 233 | 320 |
| Net profit | 135 | 616 | 194 | 755 | 1.934 | 2.172 | 3.495 | 1.800 | 1.013 | 4.624 | 3.082 | 6.541 | 4.351 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.227 | 10.703 | 10.815 | 11.523 | 13.797 | 14.849 | 17.189 | 18.801 | 23.935 | 26.121 | 25.202 | 29.582 | 31.251 |
| Equity | 5.484 | 6.051 | 6.196 | 6.901 | 8.785 | 10.857 | 13.351 | 14.352 | 15.290 | 19.714 | 20.796 | 25.337 | 27.687 |
| Long-term debt | 2.492 | 2.345 | 2.206 | 2.065 | 1.924 | 1.783 | 1.641 | 1.637 | 3.570 | 3.306 | 3.042 | 2.824 | 2.557 |
| Short-term debt | 2.233 | 2.257 | 2.349 | 2.477 | 2.993 | 2.099 | 2.071 | 2.648 | 4.787 | 2.710 | 945 | 954 | 492 |
| Total debt | 4.724 | 4.602 | 4.555 | 4.541 | 4.917 | 3.881 | 3.711 | 4.286 | 8.357 | 6.016 | 3.986 | 3.778 | 3.049 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|