| Revenue | DKK 1,8M | +10% |
| EBITDA | DKK -4,6M | -6% |
| Net profit | DKK 33M | +49% |
| Total assets | DKK 489,5M | +6% |
| Equity | DKK 480,3M | +5% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63.757 | — | — | 460.070 | 481.342 | 509.752 | 1.051.684 | 1.352.564 | 1.134 | 1.201 | 888 | 1.639 | 1.806 |
| Staff expenses | -0 | -0 | -0 | -70.541 | -71.210 | -74.533 | -258.062 | -428.742 | -1.701 | -3.089 | -3.581 | -5.003 | -5.174 |
| EBITDA | 63.677 | -87 | -183 | 34.914 | 29.072 | 51.160 | 61.981 | 43.664 | -1.031 | -3.222 | -3.680 | -4.323 | -4.566 |
| Depreciation & amort. | -0 | -0 | -0 | -18.996 | -18.622 | -19.942 | -41.370 | -43.781 | -65 | -198 | -341 | -291 | -290 |
| EBIT | 63.677 | -87 | -183 | 15.918 | 10.450 | 31.218 | 20.611 | -117 | -1.096 | -3.420 | -4.021 | -4.614 | -4.856 |
| Net financials | 8.396 | 119.774 | 53.592 | -11.493 | 23.009 | 27.079 | -4.265 | 23.955 | -15.858 | 32.104 | -1.076 | 31.921 | 45.490 |
| Profit before tax | 72.073 | 119.687 | 53.409 | 4.425 | 32.666 | 58.910 | 15.080 | 23.838 | -16.954 | 28.684 | -5.097 | 27.307 | 40.634 |
| Tax | 2.006 | 10.126 | 13.720 | 784 | 613 | 3.353 | -8.980 | 3.808 | -2.372 | 3.616 | -2.237 | 5.156 | 7.627 |
| Net profit | 70.067 | 109.561 | 39.689 | 3.641 | 32.053 | 55.557 | 24.060 | 20.030 | -14.582 | 25.068 | -2.860 | 22.151 | 33.007 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 237.041 | 346.948 | 370.472 | 702.295 | 738.140 | 819.611 | 1.288.039 | 1.263.426 | 434.138 | 455.982 | 446.634 | 462.712 | 489.504 |
| Equity | 235.019 | 344.580 | 369.172 | 372.403 | 410.256 | 464.021 | 533.467 | 547.413 | 432.227 | 451.295 | 442.435 | 457.288 | 480.295 |
| Long-term debt | 0 | 0 | 0 | 206.922 | 145.030 | 206.020 | 231.914 | 318.472 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.022 | 2.368 | 1.300 | 115.053 | 182.010 | 146.017 | 502.216 | 373.306 | 1.873 | 3.785 | 4.199 | 5.416 | 9.173 |
| Total debt | 2.022 | 2.368 | 1.300 | 321.975 | 327.040 | 352.037 | 734.130 | 691.778 | 1.873 | 3.785 | 4.199 | 5.416 | 9.173 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|