| Revenue | DKK 445K | +12% |
| EBITDA | DKK 327K | -18% |
| Net profit | DKK 4,2M | -4% |
| Total assets | DKK 38,9M | +12% |
| Equity | DKK 32,3M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 605 | 747 | 541 | — | 420 | 548 | 550 | 411 | 577 | 519 | 565 | 397 | 445 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 605 | 465 | 541 | -199 | 420 | 548 | 550 | 411 | 577 | 519 | 565 | 397 | 327 |
| Depreciation & amort. | -0 | -0 | -5 | -14 | -87 | -76 | -77 | -72 | -72 | -72 | -72 | -85 | -569 |
| EBIT | 605 | 465 | 536 | -212 | 334 | 472 | 473 | 338 | 504 | 447 | 493 | 312 | -242 |
| Net financials | 624 | 1.005 | 1.046 | 1.446 | 1.202 | 1.277 | 387 | 3.790 | 3.013 | 2.614 | 981 | 4.222 | 4.400 |
| Profit before tax | 1.038 | 1.470 | 1.276 | 1.233 | 1.194 | 1.449 | 859 | 4.128 | 3.517 | 3.060 | 1.474 | 4.534 | 4.158 |
| Tax | 191 | 213 | 112 | 120 | 105 | 130 | 135 | 99 | 161 | 161 | 180 | 149 | -67 |
| Net profit | 848 | 1.256 | 1.164 | 1.113 | 1.089 | 1.319 | 724 | 4.029 | 3.357 | 2.899 | 1.294 | 4.385 | 4.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.412 | 19.210 | 19.493 | 21.142 | 21.348 | 21.852 | 23.016 | 24.241 | 27.650 | 29.701 | 30.614 | 34.841 | 38.861 |
| Equity | 11.335 | 12.341 | 13.105 | 13.818 | 14.407 | 15.223 | 15.947 | 16.363 | 19.720 | 22.562 | 23.799 | 28.125 | 32.289 |
| Long-term debt | 5.895 | 5.864 | 5.466 | 6.275 | 5.959 | 5.704 | 5.442 | 6.694 | 6.360 | 6.025 | 5.687 | 5.348 | 4.985 |
| Short-term debt | 789 | 584 | 512 | 613 | 534 | 465 | 699 | 694 | 1.064 | 592 | 590 | 816 | 1.255 |
| Total debt | 6.684 | 6.447 | 5.978 | 6.888 | 6.494 | 6.169 | 6.141 | 7.388 | 7.424 | 6.617 | 6.277 | 6.164 | 6.240 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|