| Revenue | DKK 240K | -36% |
| EBITDA | DKK 240K | +25% |
| Net profit | DKK -2K | +58% |
| Total assets | DKK 4,7M | -1% |
| Equity | DKK 1,2M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 303 | 324 | 293 | 387 | 365 | 415 | 380 | 345 | 386 | 517 | 366 | 375 | 240 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 303 | 324 | 293 | 387 | 365 | 415 | 380 | 345 | 386 | 517 | 366 | 192 | 240 |
| Depreciation & amort. | 73 | 73 | 74 | 76 | -74 | -74 | -74 | -74 | -74 | -73 | -78 | -64 | -64 |
| EBIT | 230 | 251 | 220 | 312 | 292 | 341 | 306 | 271 | 312 | 444 | 288 | 128 | 176 |
| Net financials | -174 | -155 | -148 | -153 | -223 | -144 | -112 | -138 | -109 | -82 | -82 | -71 | -164 |
| Profit before tax | 56 | 96 | 72 | 159 | 69 | 197 | 194 | 133 | 203 | 362 | 206 | 57 | 12 |
| Tax | 14 | 26 | 32 | 38 | 18 | 46 | 45 | 31 | 48 | 201 | 60 | 62 | 14 |
| Net profit | 42 | 70 | 40 | 121 | 51 | 151 | 149 | 102 | 154 | 160 | 145 | -5 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.330 | 7.238 | 7.179 | 7.088 | 7.066 | 7.026 | 6.985 | 6.934 | 6.898 | 6.636 | 6.601 | 4.783 | 4.740 |
| Equity | 211 | 185 | 224 | 246 | 297 | 448 | 596 | 698 | 852 | 1.012 | 1.158 | 1.153 | 1.151 |
| Long-term debt | 5.957 | 5.812 | 5.812 | 5.835 | 5.845 | 5.579 | 5.225 | 5.161 | 4.941 | 4.708 | 4.520 | 3.290 | 3.135 |
| Short-term debt | 1.162 | 1.241 | 1.143 | 1.008 | 924 | 1.000 | 1.164 | 1.076 | 1.105 | 915 | 923 | 340 | 454 |
| Total debt | 7.119 | 7.053 | 6.955 | 6.843 | 6.769 | 6.579 | 6.389 | 6.237 | 6.046 | 5.623 | 5.443 | 3.630 | 3.590 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|