| Revenue | DKK 416K | +0% |
| EBITDA | DKK 325K | +114% |
| Net profit | DKK 224K | +62% |
| Total assets | DKK 3,9M | -4% |
| Equity | DKK 2M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 395 | 399 | 334 | 454 | 350 | 294 | 318 | 83 | 399 | 303 | 398 | 416 | 416 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -68 | -29 | -23 | -0 | -23 | -91 |
| EBITDA | 395 | 399 | 334 | 454 | 350 | 294 | 238 | 15 | 370 | 280 | -38 | 152 | 325 |
| Depreciation & amort. | -372 | -525 | -77 | -77 | -77 | -77 | -77 | -77 | -77 | -77 | -77 | -77 | -77 |
| EBIT | 23 | -126 | 257 | 378 | 273 | 217 | 161 | -61 | 293 | 203 | -114 | 75 | 249 |
| Net financials | -48 | -80 | -99 | -1.380 | -927 | -727 | 771 | 2.063 | -669 | 88 | 232 | 54 | 21 |
| Profit before tax | -25 | -206 | 158 | -1.003 | -654 | -510 | 932 | 2.002 | -375 | 291 | 117 | 129 | 270 |
| Tax | -104 | 10 | 29 | 86 | 72 | 59 | 31 | 40 | 74 | 47 | -12 | -9 | 46 |
| Net profit | 79 | -216 | 129 | -1.089 | -725 | -569 | 900 | 1.962 | -450 | 244 | 129 | 138 | 224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.039 | 7.721 | 7.383 | 6.083 | 4.824 | 4.326 | 4.337 | 5.581 | 4.751 | 4.441 | 4.129 | 4.064 | 3.902 |
| Equity | 2.089 | 1.610 | 1.738 | 650 | -76 | -645 | 255 | 2.217 | 1.657 | 1.788 | 1.803 | 1.823 | 1.986 |
| Long-term debt | 1.648 | 4.295 | 4.037 | 3.766 | 3.416 | 3.120 | 2.838 | 2.655 | 2.368 | 2.084 | 1.809 | 1.551 | 1.272 |
| Short-term debt | 4.302 | 1.817 | 1.607 | 1.667 | 1.460 | 1.809 | 1.191 | 615 | 592 | 438 | 398 | 547 | 504 |
| Total debt | 5.951 | 6.111 | 5.644 | 5.433 | 4.876 | 4.930 | 4.029 | 3.271 | 2.961 | 2.522 | 2.207 | 2.098 | 1.776 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|