| Revenue | DKK -1,4M | +73% |
| EBITDA | DKK -1,4M | -73% |
| Net profit | DKK 1,6M | -51% |
| Total assets | DKK 48,8M | +0% |
| Equity | DKK 45,3M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 397 | 406 | 411 | 415 | 415 | 419 | 424 | 427 | 39 | 24 | -171 | -530 | -790 | -1.367 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 267 | 35 | 2.119 | 3.147 | 2.769 | 3.369 | 3.626 | 3.446 | 39 | 24 | -171 | -530 | -790 | -1.367 |
| Depreciation & amort. | -128 | -139 | -128 | -114 | -119 | -114 | -115 | -113 | -67 | -67 | -67 | -59 | -55 | -55 |
| EBIT | 139 | -104 | 1.991 | 3.033 | 2.650 | 3.255 | 3.512 | 3.333 | -27 | -43 | -238 | -589 | -845 | -1.422 |
| Net financials | 2.506 | 1.914 | 2.220 | 3.091 | 2.542 | 3.339 | 3.625 | 3.245 | 2.717 | 651 | 2.435 | 2.123 | 3.967 | 2.708 |
| Profit before tax | 2.645 | 1.810 | 2.289 | 3.127 | 2.454 | 3.387 | 3.735 | 3.358 | 2.690 | 608 | 2.197 | 1.534 | 3.121 | 1.286 |
| Tax | 67 | 76 | 78 | 75 | -32 | 40 | 73 | 31 | 10 | -26 | -65 | -83 | -196 | -324 |
| Net profit | 2.578 | 1.734 | 2.211 | 3.052 | 2.487 | 3.347 | 3.662 | 3.327 | 2.679 | 634 | 2.262 | 1.617 | 3.317 | 1.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.652 | 30.148 | 30.498 | 32.794 | 34.138 | 36.894 | 39.018 | 41.346 | 42.651 | 44.512 | 46.246 | 46.186 | 48.925 | 48.765 |
| Equity | 25.923 | 26.898 | 28.168 | 30.395 | 31.935 | 34.279 | 36.978 | 39.480 | 40.904 | 40.898 | 42.209 | 42.528 | 44.844 | 45.336 |
| Long-term debt | 2.141 | 1.964 | 1.747 | 1.560 | 1.369 | 1.174 | 980 | 786 | 592 | 2.394 | 2.182 | 1.976 | 1.766 | 1.551 |
| Short-term debt | 393 | 1.070 | 372 | 612 | 625 | 1.248 | 846 | 857 | 914 | 959 | 1.569 | 1.325 | 1.938 | 1.490 |
| Total debt | 2.534 | 3.034 | 2.120 | 2.172 | 1.994 | 2.422 | 1.827 | 1.644 | 1.506 | 3.353 | 3.750 | 3.301 | 3.704 | 3.041 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|