| Revenue | DKK 774K | +25% |
| EBITDA | DKK 256K | -19% |
| Net profit | DKK 55K | +120% |
| Total assets | DKK 46M | +40% |
| Equity | DKK 21,5M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 943 | 1.192 | 1.304 | 1.405 | 1.008 | 1.217 | 1.289 | 1.450 | 1.084 | 1.030 | 2.826 | 620 | 774 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 943 | 1.039 | 1.076 | 1.088 | 560 | 708 | 1.045 | 1.003 | 721 | 602 | 2.533 | 318 | 256 |
| Depreciation & amort. | 53 | -52 | 120 | -6 | -0 | -0 | -0 | -0 | -181 | -355 | -355 | -411 | -440 |
| EBIT | 890 | 987 | 957 | 1.082 | 560 | 708 | 1.045 | 1.003 | 540 | 246 | 2.178 | -93 | -184 |
| Net financials | -369 | -263 | -280 | -319 | -107 | -26 | 182 | 1.184 | 1.522 | -157 | -39 | -251 | -61 |
| Profit before tax | 521 | 725 | 677 | 762 | 453 | 683 | 1.228 | 2.187 | 2.062 | 90 | 2.139 | -344 | -245 |
| Tax | 165 | 112 | 83 | 236 | 112 | 151 | 240 | 220 | 144 | 40 | 252 | -67 | -299 |
| Net profit | 356 | 613 | 594 | 526 | 341 | 531 | 987 | 1.967 | 1.918 | 50 | 1.886 | -277 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.623 | 19.859 | 25.035 | 25.664 | 28.241 | 28.715 | 28.957 | 30.084 | 31.020 | 32.833 | 32.451 | 32.920 | 46.017 |
| Equity | 4.801 | 6.081 | 10.129 | 11.012 | 13.814 | 14.334 | 15.082 | 16.462 | 17.575 | 20.458 | 20.385 | 20.514 | 21.502 |
| Long-term debt | 12.870 | 12.864 | 12.742 | 12.469 | 11.901 | 11.613 | 10.870 | 9.688 | 9.158 | 8.129 | 7.814 | 7.508 | 12.668 |
| Short-term debt | 815 | 375 | 462 | 417 | 695 | 871 | 1.043 | 1.842 | 2.137 | 1.290 | 1.581 | 2.234 | 9.034 |
| Total debt | 13.685 | 13.239 | 13.204 | 12.886 | 12.596 | 12.485 | 11.913 | 11.530 | 11.295 | 9.418 | 9.395 | 9.741 | 21.702 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|