| Revenue | DKK 884K | -71% |
| EBITDA | DKK 569K | -79% |
| Net profit | DKK 3,4M | -12% |
| Total assets | DKK 49M | +2% |
| Equity | DKK 43,1M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500 | 675 | 649 | 1.005 | 1.287 | 1.376 | 1.521 | 1.502 | 475 | 1.503 | 1.076 | 3.019 | 884 |
| Staff expenses | -42 | -118 | -239 | -210 | -215 | -195 | -345 | -313 | -330 | -330 | -330 | -330 | -315 |
| EBITDA | 542 | 557 | 411 | 795 | 1.072 | 1.181 | 1.176 | 1.189 | 145 | 1.173 | 746 | 2.689 | 569 |
| Depreciation & amort. | -313 | -313 | -409 | -503 | -575 | -555 | -555 | -594 | -984 | -585 | -605 | -732 | -647 |
| EBIT | 229 | 244 | 2 | 292 | 497 | 626 | 621 | 596 | -838 | 588 | 141 | 1.956 | -77 |
| Net financials | 697 | 784 | 1.038 | 2.093 | 2.582 | 2.404 | 2.809 | 3.834 | 3.562 | 4.129 | 5.086 | 2.491 | 3.560 |
| Profit before tax | 925 | 1.028 | 1.039 | 2.385 | 3.079 | 3.030 | 3.430 | 4.430 | 2.724 | 4.717 | 5.227 | 4.448 | 3.482 |
| Tax | 27 | -27 | 44 | 75 | 414 | 149 | 206 | 84 | -120 | 283 | 62 | 549 | 40 |
| Net profit | 899 | 1.054 | 995 | 2.310 | 2.665 | 2.881 | 3.224 | 4.346 | 2.844 | 4.434 | 5.165 | 3.899 | 3.443 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.081 | 23.222 | 24.058 | 32.497 | 35.837 | 35.953 | 36.070 | 41.213 | 39.887 | 42.120 | 45.746 | 47.994 | 49.047 |
| Equity | 15.494 | 15.722 | 16.668 | 18.828 | 20.994 | 23.375 | 24.099 | 28.390 | 29.639 | 33.073 | 37.737 | 41.137 | 43.079 |
| Long-term debt | 6.786 | 6.752 | 6.393 | 12.310 | 11.653 | 11.043 | 9.238 | 8.659 | 6.519 | 5.910 | 5.316 | 4.969 | 4.723 |
| Short-term debt | 801 | 644 | 893 | 1.312 | 2.896 | 1.273 | 2.506 | 4.060 | 3.729 | 3.138 | 2.693 | 1.888 | 1.245 |
| Total debt | 7.587 | 7.396 | 7.286 | 13.622 | 14.549 | 12.316 | 11.744 | 12.719 | 10.247 | 9.047 | 8.009 | 6.857 | 5.968 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|