| Revenue | DKK 417K | +8% |
| EBITDA | DKK 400K | +10% |
| Net profit | DKK -1,7M | -56% |
| Total assets | DKK 16,3M | -13% |
| Equity | DKK 16,3M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 359 | 462 | 490 | 469 | 444 | 420 | 406 | 510 | 406 | 355 | 400 | 385 | 417 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -23 | -17 |
| EBITDA | 359 | 462 | 490 | 469 | 444 | 420 | 406 | 510 | 406 | 355 | 388 | 362 | 400 |
| Depreciation & amort. | -230 | -307 | -307 | -307 | -308 | -308 | -308 | -224 | -244 | -257 | -257 | -257 | -257 |
| EBIT | 129 | 155 | 183 | 162 | 136 | 112 | 98 | 286 | 162 | 97 | 131 | 105 | 142 |
| Net financials | 22 | 287 | 924 | 1.854 | 2.280 | 3.010 | 314 | 2.678 | 10.678 | 1.580 | -813 | -1.102 | -1.716 |
| Profit before tax | 151 | 442 | 1.107 | 2.016 | 2.465 | 3.121 | 412 | 2.964 | 10.839 | 1.606 | -682 | -997 | -1.565 |
| Tax | -41 | -83 | -89 | 10 | 25 | 24 | 15 | 144 | -6 | 280 | -441 | 87 | 124 |
| Net profit | 192 | 524 | 1.196 | 2.006 | 2.440 | 3.097 | 397 | 2.821 | 10.845 | 1.326 | -240 | -1.083 | -1.689 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.551 | 12.968 | 14.104 | 14.695 | 15.698 | 17.009 | 16.440 | 16.508 | 23.113 | 22.446 | 20.915 | 18.879 | 16.337 |
| Equity | 4.354 | 4.588 | 5.507 | 7.314 | 9.265 | 11.488 | 11.373 | 13.247 | 22.823 | 22.149 | 20.609 | 18.775 | 16.287 |
| Long-term debt | 5.503 | 5.207 | 4.999 | 5.493 | 5.237 | 4.856 | 4.514 | 2.144 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.595 | 3.081 | 3.510 | 1.808 | 1.125 | 602 | 498 | 941 | 119 | 99 | 306 | 103 | 51 |
| Total debt | 9.099 | 8.288 | 8.509 | 7.301 | 6.362 | 5.459 | 5.012 | 3.086 | 119 | 99 | 306 | 103 | 51 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|