| Revenue | DKK 107K | +8% |
| EBITDA | DKK 107K | +8% |
| Net profit | DKK 9K | +73% |
| Total assets | DKK 3,8M | -14% |
| Equity | DKK 3,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 192 | 77 | 106 | 188 | 197 | 163 | 159 | 198 | 102 | 148 | 151 | 605 | 100 | 107 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 140 | 77 | 106 | 49 | 175 | 163 | 159 | 92 | 102 | 148 | 151 | 605 | 100 | 107 |
| Depreciation & amort. | -48 | -48 | -48 | -48 | -48 | -48 | -48 | -48 | -49 | -51 | -53 | -20 | -51 | -51 |
| EBIT | 92 | 29 | 59 | 1 | 128 | 116 | 111 | 45 | 54 | 97 | 98 | 585 | 48 | 56 |
| Net financials | 88 | 128 | 250 | 187 | 266 | 7 | 13 | 125 | -234 | 253 | 1.011 | -70 | -14 | -29 |
| Profit before tax | 181 | 158 | 309 | 188 | 394 | 123 | 124 | 170 | -180 | 350 | 1.108 | 515 | 35 | 28 |
| Tax | -16 | 10 | -1 | -4 | 32 | 10 | 22 | 19 | 10 | 39 | 4 | 45 | 30 | 19 |
| Net profit | 197 | 147 | 309 | 192 | 361 | 113 | 102 | 150 | -190 | 311 | 1.104 | 470 | 5 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.413 | 3.527 | 3.827 | 3.987 | 4.170 | 3.879 | 3.785 | 3.857 | 3.486 | 3.731 | 6.809 | 4.796 | 4.432 | 3.809 |
| Equity | 1.556 | 1.704 | 1.917 | 2.010 | 2.271 | 2.283 | 2.282 | 2.327 | 2.029 | 2.229 | 3.221 | 3.576 | 3.464 | 3.350 |
| Long-term debt | 1.544 | 1.470 | 1.511 | 1.376 | 1.287 | 1.122 | 1.057 | 1.919 | 1.692 | 1.485 | 935 | 91 | 0 | 0 |
| Short-term debt | 312 | 334 | 380 | 573 | 573 | 445 | 415 | 508 | 561 | 704 | 2.594 | 1.129 | 968 | 458 |
| Total debt | 1.857 | 1.804 | 1.891 | 1.949 | 1.860 | 1.568 | 1.472 | 2.427 | 2.253 | 2.189 | 3.529 | 1.220 | 968 | 458 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|