| Revenue | DKK 128K | +2% |
| EBITDA | DKK 128K | +2% |
| Net profit | DKK 599K | +36% |
| Total assets | DKK 6,6M | +9% |
| Equity | DKK 4M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165 | 151 | 162 | 170 | 147 | 166 | 183 | 168 | 144 | 179 | 180 | 382 | 126 | 128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 31 | 162 | 170 | 147 | 166 | 183 | 168 | 144 | 179 | 180 | 382 | 126 | 128 |
| Depreciation & amort. | -0 | -0 | 120 | -120 | -120 | -121 | -72 | -71 | -70 | -68 | -67 | -56 | -9 | -4 |
| EBIT | 48 | 31 | 42 | 50 | 27 | 45 | 111 | 97 | 74 | 111 | 113 | 326 | 117 | 125 |
| Net financials | -76 | 56 | -216 | -39 | 594 | -12 | 195 | 178 | 343 | 32 | 121 | 550 | 343 | 484 |
| Profit before tax | -28 | 87 | -159 | 23 | 658 | 49 | 305 | 275 | 417 | 143 | 234 | 876 | 459 | 609 |
| Tax | -40 | -12 | 8 | 6 | 19 | 8 | 3 | 3 | -8 | 1 | 1 | 60 | 18 | 10 |
| Net profit | 12 | 99 | -167 | 17 | 639 | 41 | 303 | 272 | 424 | 142 | 233 | 815 | 441 | 599 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.123 | 4.013 | 3.736 | 3.550 | 4.546 | 4.823 | 4.880 | 4.902 | 5.164 | 5.032 | 5.176 | 5.873 | 6.048 | 6.614 |
| Equity | — | 1.080 | 817 | 834 | 1.473 | 1.514 | 1.817 | 1.983 | 2.300 | 2.331 | 2.451 | 3.152 | 3.475 | 3.952 |
| Long-term debt | 4.390 | 4.170 | 1.942 | 1.794 | 2.029 | 2.821 | 2.726 | 2.677 | 2.612 | 2.393 | 1.437 | 1.336 | 1.179 | 1.150 |
| Short-term debt | 769 | 765 | 953 | 904 | 1.028 | 478 | 325 | 224 | 230 | 280 | 1.260 | 1.297 | 1.283 | 1.384 |
| Total debt | 5.159 | 4.935 | 2.894 | 2.698 | 3.056 | 3.299 | 3.051 | 2.900 | 2.841 | 2.673 | 2.697 | 2.633 | 2.462 | 2.534 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|