| Revenue | DKK 200K | +25% |
| EBITDA | DKK 200K | +25% |
| Net profit | DKK 977K | +17% |
| Total assets | DKK 14M | +9% |
| Equity | DKK 11,7M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 298 | 267 | 191 | 193 | 194 | 193 | 190 | 173 | 145 | 211 | 187 | 182 | 160 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 298 | 267 | 191 | 193 | 194 | 193 | 190 | 173 | 145 | 211 | 187 | 182 | 160 | 200 |
| Depreciation & amort. | 62 | -62 | -62 | -62 | -62 | -62 | -54 | -54 | -54 | -54 | -54 | -58 | -58 | -58 |
| EBIT | 236 | 206 | 129 | 131 | 132 | 131 | 136 | 119 | 91 | 156 | 133 | 124 | 102 | 142 |
| Net financials | 659 | 569 | -179 | -346 | 81 | -209 | 4.473 | -353 | 22 | 1.280 | -107 | 1.262 | 899 | 899 |
| Profit before tax | 895 | 775 | -49 | -215 | 214 | -78 | 4.609 | -234 | 112 | 1.437 | 25 | 1.386 | 1.001 | 1.068 |
| Tax | 57 | 51 | 22 | 14 | 25 | 28 | 25 | 9 | 9 | 178 | -148 | 79 | 164 | 91 |
| Net profit | 838 | 724 | -71 | -229 | 188 | -106 | 4.584 | -243 | 103 | 1.259 | 173 | 1.307 | 837 | 977 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.242 | 6.642 | 6.421 | 6.079 | 6.078 | 5.889 | 10.388 | 10.074 | 10.138 | 11.425 | 11.312 | 12.523 | 12.873 | 14.019 |
| Equity | 4.036 | 4.664 | 4.497 | 4.169 | 4.258 | 4.051 | 8.531 | 8.238 | 8.341 | 9.540 | 9.618 | 10.625 | 11.062 | 11.739 |
| Long-term debt | 1.093 | 1.024 | 950 | 873 | 791 | 710 | 622 | 531 | 1.502 | 1.428 | 1.353 | 1.278 | 1.202 | 1.126 |
| Short-term debt | 1.007 | 838 | 852 | 910 | 890 | 979 | 1.073 | 1.135 | 114 | 262 | 135 | 373 | 351 | 884 |
| Total debt | 2.101 | 1.863 | 1.802 | 1.783 | 1.682 | 1.689 | 1.695 | 1.665 | 1.615 | 1.690 | 1.487 | 1.651 | 1.553 | 2.011 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|