| Revenue | DKK 272K | +5% |
| EBITDA | DKK 272K | +5% |
| Net profit | DKK 115K | -10% |
| Total assets | DKK 5M | -2% |
| Equity | DKK 3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 234 | 253 | 349 | 336 | 352 | 299 | 246 | 245 | 266 | 283 | 309 | 259 | 272 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 234 | 253 | 349 | 336 | 352 | 299 | 246 | 245 | 266 | 283 | 309 | 259 | 272 |
| Depreciation & amort. | -63 | -57 | -65 | -65 | -65 | -65 | -225 | -62 | -47 | -47 | -47 | -47 | -47 |
| EBIT | 171 | 196 | 284 | 271 | 287 | 234 | 21 | 183 | 219 | 237 | 263 | 212 | 225 |
| Net financials | -696 | -27 | -357 | -7 | -39 | 591 | -173 | -33 | -51 | -57 | -50 | -48 | -75 |
| Profit before tax | -524 | 169 | -73 | 264 | 248 | 826 | -153 | 149 | 168 | 180 | 213 | 164 | 150 |
| Tax | 26 | 32 | 21 | 44 | 45 | 29 | -3 | 45 | 40 | 41 | 51 | 37 | 36 |
| Net profit | -550 | 137 | -94 | 220 | 203 | 797 | -149 | 104 | 128 | 140 | 162 | 127 | 115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.401 | 6.036 | 5.645 | 5.585 | 5.643 | 6.177 | 5.251 | 5.219 | 5.159 | 5.216 | 5.169 | 5.128 | 5.036 |
| Equity | 1.038 | 1.175 | 1.081 | 1.301 | 1.504 | 2.300 | 2.151 | 2.295 | 2.423 | 2.563 | 2.725 | 2.852 | 2.967 |
| Long-term debt | 4.253 | 3.961 | 3.684 | 2.965 | 2.685 | 2.421 | 2.189 | 2.180 | 1.586 | 1.346 | 1.064 | 893 | 707 |
| Short-term debt | 581 | 658 | 617 | 1.037 | 1.182 | 1.193 | 697 | 532 | 947 | 1.111 | 1.194 | 1.206 | 1.196 |
| Total debt | 4.834 | 4.619 | 4.301 | 4.002 | 3.867 | 3.614 | 2.886 | 2.712 | 2.533 | 2.456 | 2.258 | 2.099 | 1.903 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|