| Revenue | DKK 721K | +3% |
| EBITDA | DKK 721K | +3% |
| Net profit | DKK 1,1M | +199% |
| Total assets | DKK 11,8M | +4% |
| Equity | DKK 11,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 333 | 580 | 699 | 589 | 536 | 592 | 626 | 386 | 372 | 712 | 716 | 702 | 721 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 496 | 333 | 580 | 699 | 589 | 536 | 592 | 626 | 386 | 372 | 712 | 716 | 702 | 721 |
| Depreciation & amort. | -200 | -223 | -246 | 206 | 202 | -202 | -208 | -172 | -172 | -124 | -164 | -178 | -181 | -181 |
| EBIT | 296 | 110 | 334 | 492 | 388 | 335 | 384 | 454 | 214 | 248 | 548 | 538 | 522 | 540 |
| Net financials | -300 | -347 | -10 | 35 | -14 | 1.426 | 578 | -280 | 514 | 888 | 815 | 873 | -41 | 662 |
| Profit before tax | -3 | -236 | 324 | 528 | 373 | 1.761 | 962 | 174 | 728 | 1.136 | 1.363 | 1.411 | 480 | 1.202 |
| Tax | 31 | -10 | 20 | 66 | 63 | 57 | 80 | 94 | 42 | 52 | 61 | 119 | 119 | 122 |
| Net profit | -34 | -226 | 304 | 462 | 311 | 1.704 | 882 | 81 | 686 | 1.084 | 1.302 | 1.292 | 361 | 1.080 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.186 | 10.412 | 10.412 | 10.319 | 8.048 | 9.208 | 9.450 | 8.999 | 9.271 | 10.588 | 10.957 | 11.427 | 11.413 | 11.815 |
| Equity | 4.544 | 4.221 | 4.426 | 4.659 | 4.869 | 6.469 | 7.245 | 7.218 | 7.793 | 8.764 | 9.951 | 10.625 | 10.864 | 11.309 |
| Long-term debt | 3.043 | 3.278 | 3.015 | 2.634 | 2.249 | 1.864 | 1.471 | 1.072 | 672 | 226 | 172 | 116 | 75 | 75 |
| Short-term debt | 1.987 | 2.452 | 2.796 | 2.872 | 779 | 727 | 590 | 562 | 615 | 1.382 | 662 | 509 | 292 | 244 |
| Total debt | 5.031 | 5.730 | 5.811 | 5.506 | 3.028 | 2.591 | 2.060 | 1.633 | 1.287 | 1.608 | 834 | 625 | 366 | 319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VR | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Vejle Revision og Rådgivning | Audit | 0 companies |