| Revenue | DKK 1,5M | -2% |
| EBITDA | DKK 1,5M | +18% |
| Net profit | DKK 4,5M | -6% |
| Total assets | DKK 47,1M | +17% |
| Equity | DKK 39,4M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 387 | 467 | 578 | 591 | 418 | 490 | 802 | 707 | 995 | 1.232 | 758 | 632 | 1.585 | 1.546 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 387 | 467 | 578 | 591 | 418 | 490 | 802 | 707 | 771 | 541 | 758 | 632 | 1.315 | 1.546 |
| Depreciation & amort. | -161 | -81 | -100 | -114 | -114 | -120 | -129 | -129 | -113 | -113 | -113 | -113 | -113 | -162 |
| EBIT | 226 | 386 | 478 | 477 | 304 | 370 | 673 | 578 | 658 | 428 | 645 | 519 | 1.202 | 1.384 |
| Net financials | 810 | 1.742 | 1.147 | 951 | 1.528 | 1.833 | 1.051 | 892 | 4.770 | 2.631 | 1.393 | 4.060 | 3.671 | 3.103 |
| Profit before tax | 1.036 | 2.127 | 1.625 | 1.428 | 1.833 | 2.202 | 1.724 | 1.470 | 5.428 | 3.059 | 2.038 | 4.579 | 4.873 | 4.487 |
| Tax | 71 | 94 | 138 | 109 | 68 | 79 | 7 | 63 | 775 | 98 | -157 | 160 | 140 | 20 |
| Net profit | 965 | 2.033 | 1.487 | 1.319 | 1.765 | 2.123 | 1.717 | 1.407 | 4.653 | 2.961 | 2.196 | 4.418 | 4.733 | 4.467 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.823 | 9.789 | 10.646 | 11.506 | 14.427 | 15.731 | 18.150 | 18.556 | 24.535 | 25.979 | 31.733 | 37.897 | 40.277 | 47.100 |
| Equity | 6.279 | 8.264 | 9.702 | 10.971 | 12.685 | 14.757 | 16.421 | 17.774 | 22.372 | 23.632 | 25.828 | 30.187 | 34.920 | 39.387 |
| Long-term debt | 1.773 | 707 | 644 | 0 | 0 | 107 | 131 | 131 | 112 | 135 | 133 | 186 | 187 | 180 |
| Short-term debt | 693 | 719 | 178 | 402 | 1.599 | 717 | 1.444 | 490 | 1.858 | 2.008 | 5.557 | 7.298 | 4.917 | 7.224 |
| Total debt | 2.467 | 1.425 | 822 | 402 | 1.599 | 824 | 1.574 | 620 | 1.970 | 2.143 | 5.690 | 7.484 | 5.104 | 7.404 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|