| Revenue | DKK 944K | +32% |
| EBITDA | DKK 646K | +40% |
| Net profit | DKK -91K | +50% |
| Total assets | DKK 19M | +0% |
| Equity | DKK 4,2M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 468 | 449 | 350 | 439 | 378 | 613 | 855 | 1.004 | 881 | 962 | 1.041 | 717 | 944 |
| Staff expenses | -26 | -27 | -27 | -27 | -27 | -9 | -28 | -28 | -28 | -19 | -36 | -30 | -32 |
| EBITDA | 441 | 422 | 323 | 412 | 1.302 | 526 | 819 | 894 | 650 | 1.053 | 831 | 461 | 646 |
| Depreciation & amort. | -112 | -194 | -206 | -213 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 329 | 228 | 117 | 199 | 1.302 | 526 | 819 | 894 | 650 | 1.053 | 831 | 461 | 646 |
| Net financials | -0 | -250 | -164 | -390 | -246 | -453 | -389 | -385 | -388 | -335 | -293 | -696 | -762 |
| Profit before tax | 329 | -22 | -47 | -191 | 1.057 | 73 | 430 | 508 | 262 | 717 | 538 | -235 | -116 |
| Tax | 73 | 308 | -0 | -0 | 19 | 16 | 95 | 112 | 58 | 157 | 99 | -51 | -25 |
| Net profit | 256 | -330 | -47 | -191 | 1.038 | 57 | 335 | 396 | 204 | 560 | 439 | -184 | -91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.484 | 9.041 | 8.947 | 8.657 | 18.120 | 18.761 | 18.984 | 18.919 | 19.113 | 19.443 | 19.280 | 19.082 | 19.027 |
| Equity | 2.796 | 2.369 | 2.224 | 1.933 | 3.376 | 3.329 | 3.558 | 3.847 | 3.940 | 4.387 | 4.712 | 4.410 | 4.197 |
| Long-term debt | 6.115 | 5.947 | 5.861 | 5.743 | 5.696 | 11.419 | 11.051 | 10.649 | 10.279 | 3.372 | 10.139 | 10.033 | 9.883 |
| Short-term debt | 573 | 725 | 863 | 980 | 9.048 | 4.012 | 4.370 | 4.306 | 4.719 | 11.351 | 4.075 | 4.336 | 4.669 |
| Total debt | 6.688 | 6.671 | 6.723 | 6.723 | 14.744 | 15.431 | 15.421 | 14.956 | 14.998 | 14.724 | 14.215 | 14.369 | 14.552 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|