| Revenue | DKK 1.000K | -5% |
| EBITDA | DKK 1.000K | -5% |
| Net profit | DKK 676K | -28% |
| Total assets | DKK 12,8M | +4% |
| Equity | DKK 9,2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 396 | 419 | 474 | 546 | 772 | 757 | 854 | 924 | 921 | 994 | 1.010 | 1.056 | 1.000 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 396 | 419 | 474 | 546 | 772 | 757 | 854 | 924 | 921 | 994 | 1.010 | 1.056 | 1.000 |
| Depreciation & amort. | 70 | 70 | 127 | 127 | 226 | -229 | -229 | -284 | -340 | -344 | -361 | -378 | -383 |
| EBIT | 326 | 349 | 347 | 419 | 545 | 529 | 626 | 641 | 581 | 650 | 649 | 678 | 616 |
| Net financials | -466 | -163 | 828 | 173 | 65 | 282 | 81 | -72 | 21 | 221 | 382 | 403 | 201 |
| Profit before tax | -140 | 186 | -790 | 591 | 611 | 811 | 707 | 568 | 603 | 871 | 1.031 | 1.081 | 817 |
| Tax | 29 | 11 | 41 | 62 | 80 | 79 | 112 | 106 | 110 | 128 | 133 | 143 | 141 |
| Net profit | -168 | 175 | -831 | 530 | 531 | 732 | 595 | 462 | 492 | 742 | 898 | 938 | 676 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.321 | 7.267 | 6.177 | 8.911 | 8.437 | 8.093 | 7.698 | 10.245 | 10.593 | 11.012 | 11.908 | 12.353 | 12.848 |
| Equity | 4.067 | 4.172 | 3.271 | 3.801 | 4.231 | 4.860 | 5.349 | 5.703 | 6.139 | 6.825 | 7.673 | 8.553 | 9.168 |
| Long-term debt | 2.468 | 2.256 | 2.019 | 1.728 | 1.561 | 1.386 | 1.203 | 3.463 | 3.222 | 2.968 | 2.720 | 2.470 | 2.215 |
| Short-term debt | 536 | 610 | 662 | 3.143 | 2.397 | 1.590 | 880 | 775 | 905 | 846 | 1.058 | 859 | 980 |
| Total debt | 3.004 | 2.866 | 2.681 | 4.871 | 3.957 | 2.976 | 2.083 | 4.239 | 4.127 | 3.813 | 3.779 | 3.328 | 3.195 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|