| Revenue | DKK 72K | +39% |
| EBITDA | DKK 72K | +39% |
| Net profit | DKK 8K | +132% |
| Total assets | DKK 2,8M | -2% |
| Equity | DKK 2,7M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 178 | 172 | 202 | 199 | 330 | 191 | 277 | 48 | 57 | 46 | 58 | 51 | 72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 178 | 172 | 202 | 199 | 330 | 191 | 277 | 48 | 57 | 46 | 58 | 51 | 72 |
| Depreciation & amort. | -206 | -220 | -276 | -295 | -81 | -88 | -60 | -60 | -60 | -63 | -61 | -61 | -91 |
| EBIT | -29 | -48 | -75 | -96 | 249 | 103 | 217 | -12 | -3 | -17 | -3 | -10 | -20 |
| Net financials | 125 | 340 | 145 | 373 | 8 | 113 | 44 | 76 | 148 | 52 | -84 | -10 | 56 |
| Profit before tax | 97 | 292 | 71 | 277 | 257 | 215 | 261 | 64 | 145 | 35 | -87 | -20 | 36 |
| Tax | 0 | -13 | 1 | 60 | 63 | 91 | 71 | 40 | 46 | 22 | -0 | 4 | 29 |
| Net profit | 96 | 305 | 70 | 217 | 193 | 124 | 189 | 24 | 99 | 14 | -87 | -23 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.792 | 2.579 | 2.465 | 3.178 | 3.372 | 3.247 | 3.319 | 3.272 | 3.207 | 3.012 | 2.867 | 2.816 | 2.770 |
| Equity | 1.709 | 1.966 | 1.988 | 2.156 | 2.349 | 2.474 | 2.663 | 2.687 | 2.787 | 2.800 | 2.713 | 2.690 | 2.697 |
| Long-term debt | 0 | 421 | 371 | 747 | 646 | 542 | 438 | 337 | 231 | 116 | 64 | 13 | 0 |
| Short-term debt | 72 | 192 | 106 | 274 | 377 | 231 | 218 | 247 | 190 | 96 | 91 | 113 | 73 |
| Total debt | 72 | 614 | 478 | 1.021 | 1.023 | 773 | 655 | 585 | 421 | 212 | 154 | 126 | 73 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|