| Revenue | DKK 3,5M | +29% |
| EBITDA | DKK 1,8M | +7% |
| Net profit | DKK 2,7M | +13% |
| Total assets | DKK 56,6M | +14% |
| Equity | DKK 42,7M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 699 | 1.253 | 971 | 1.008 | 1.169 | 2.066 | 1.606 | 1.385 | 1.561 | 1.620 | 2.122 | 2.713 | 3.499 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -54 | 72 | 382 | 350 | 302 | 2.146 | 766 | 977 | 1.157 | 1.333 | 1.436 | 1.730 | 1.848 |
| Depreciation & amort. | -159 | -159 | -162 | -168 | -154 | 41 | -125 | -214 | -219 | -223 | -327 | -503 | -622 |
| EBIT | -214 | -88 | 220 | 182 | 147 | 2.105 | 641 | 763 | 938 | 1.110 | 1.109 | 1.226 | 1.226 |
| Net financials | 587 | 577 | -531 | 415 | 2.037 | 1.639 | 1.694 | 6.069 | 668 | 8.848 | 665 | 1.412 | 1.852 |
| Profit before tax | 373 | 489 | -311 | 597 | 2.184 | 3.743 | 2.335 | 6.831 | 1.606 | 9.958 | 1.774 | 2.638 | 3.078 |
| Tax | 39 | 40 | 64 | 57 | 5 | 111 | 115 | 155 | 176 | 231 | 180 | 278 | 403 |
| Net profit | 335 | 449 | -375 | 540 | 2.179 | 3.632 | 2.220 | 6.676 | 1.429 | 9.727 | 1.594 | 2.358 | 2.675 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.917 | 15.019 | 13.770 | 14.259 | 16.313 | 19.769 | 22.064 | 34.573 | 36.059 | 38.459 | 41.169 | 49.586 | 56.600 |
| Equity | 5.925 | 6.371 | 5.995 | 6.535 | 8.714 | 12.347 | 14.567 | 21.189 | 22.786 | 32.456 | 37.530 | 40.106 | 42.720 |
| Long-term debt | 8.498 | 8.510 | 7.582 | 7.512 | 7.268 | 7.164 | 7.047 | 10.626 | 10.362 | 4.420 | 3.129 | 9.159 | 11.869 |
| Short-term debt | 1.493 | 138 | 193 | 212 | 331 | 258 | 450 | 2.758 | 2.911 | 1.582 | 510 | 321 | 2.011 |
| Total debt | 9.992 | 8.648 | 7.775 | 7.724 | 7.599 | 7.422 | 7.497 | 13.384 | 13.274 | 6.003 | 3.639 | 9.480 | 13.880 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|