| Revenue | DKK 181K | +87% |
| EBITDA | DKK 181K | +87% |
| Net profit | DKK 409K | +80% |
| Total assets | DKK 4,7M | +8% |
| Equity | DKK 2,4M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182 | 156 | 207 | 185 | 194 | 123 | 183 | 204 | 295 | 224 | 215 | 97 | 181 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 182 | 156 | 207 | 185 | 194 | 123 | 183 | 204 | 295 | 224 | 215 | 97 | 181 |
| Depreciation & amort. | -41 | -41 | -41 | -41 | -41 | -41 | -41 | -41 | -48 | -68 | -68 | -61 | -41 |
| EBIT | 142 | 115 | 166 | 143 | 153 | 82 | 142 | 163 | 247 | 156 | 147 | 36 | 139 |
| Net financials | 285 | -866 | -65 | 186 | 196 | 512 | 162 | 118 | 88 | -385 | 105 | 214 | 238 |
| Profit before tax | 427 | -751 | 100 | 330 | 348 | 593 | 304 | 280 | 336 | -229 | 253 | 250 | 378 |
| Tax | 103 | -201 | 33 | -15 | -24 | -9 | 30 | 157 | 65 | 28 | 36 | 23 | -31 |
| Net profit | 324 | -550 | 68 | 345 | 373 | 602 | 274 | 123 | 270 | -257 | 217 | 227 | 409 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.046 | 3.394 | 3.473 | 3.766 | 4.054 | 3.620 | 3.822 | 3.590 | 3.753 | 3.371 | 3.548 | 4.373 | 4.710 |
| Equity | 246 | -229 | -191 | 219 | 667 | 1.269 | 1.544 | 1.667 | 1.937 | 1.567 | 1.784 | 2.011 | 2.420 |
| Long-term debt | 1.851 | 1.817 | 1.781 | 1.743 | 1.652 | 1.733 | 1.694 | 1.659 | 1.619 | 1.575 | 1.541 | 1.507 | 1.465 |
| Short-term debt | 949 | 1.806 | 1.883 | 1.804 | 1.735 | 618 | 584 | 264 | 197 | 228 | 223 | 855 | 826 |
| Total debt | 2.800 | 3.623 | 3.664 | 3.547 | 3.387 | 2.351 | 2.278 | 1.923 | 1.816 | 1.804 | 1.764 | 2.362 | 2.290 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|