| Revenue | DKK 1,2M | +10% |
| EBITDA | DKK 752K | +16% |
| Net profit | DKK 20K | +112% |
| Total assets | DKK 5,9M | -2% |
| Equity | DKK 805K | -5% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.485 | 1.514 | 1.537 | 1.221 | 1.016 | 950 | 836 | 1.195 | 1.295 | 1.126 | 1.236 |
| Staff expenses | -384 | -453 | -335 | -327 | -105 | -229 | -278 | -536 | -518 | -477 | -483 |
| EBITDA | 1.102 | 1.060 | 1.202 | 895 | 911 | 705 | 558 | 659 | 777 | 649 | 752 |
| Depreciation & amort. | -609 | -630 | -716 | -761 | -784 | -492 | -471 | -546 | -676 | -722 | -722 |
| EBIT | 493 | 430 | 486 | 134 | 127 | 213 | 87 | 113 | 101 | -73 | 30 |
| Net financials | -148 | -146 | -98 | -106 | -117 | -166 | -105 | -90 | -90 | -156 | -11 |
| Profit before tax | 345 | 284 | 389 | 28 | 11 | 47 | -18 | 23 | 11 | -229 | 20 |
| Tax | 93 | 188 | 150 | 8 | 7 | -100 | 172 | -186 | -27 | -59 | -0 |
| Net profit | 252 | 96 | 238 | 20 | 4 | 147 | -189 | 208 | 37 | -170 | 20 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.181 | 5.332 | 4.922 | 4.587 | 5.136 | 5.158 | 5.866 | 6.300 | 5.916 | 6.048 | 5.932 |
| Equity | 452 | 549 | 787 | 806 | 810 | 958 | 768 | 977 | 1.014 | 844 | 805 |
| Long-term debt | 2.088 | 1.772 | 1.552 | 1.297 | 1.063 | 1.133 | 885 | 757 | 3.144 | 3.114 | 0 |
| Short-term debt | 2.625 | 2.996 | 2.503 | 2.455 | 3.257 | 3.068 | 3.698 | 4.101 | 1.320 | 1.710 | 4.689 |
| Total debt | 4.713 | 4.768 | 4.055 | 3.753 | 4.320 | 4.200 | 4.583 | 4.858 | 4.464 | 4.824 | 4.689 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|