| Revenue | DKK 239K | +0% |
| EBITDA | DKK 239K | +0% |
| Net profit | DKK 105K | +5% |
| Total assets | DKK 4,8M | +2% |
| Equity | DKK 2,3M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 298 | 278 | 509 | 388 | 590 | 458 | 164 | 162 | 28 | 88 | 135 | 238 | 239 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 298 | 278 | 509 | 388 | 590 | 458 | 164 | 162 | 28 | 88 | 135 | 238 | 239 |
| Depreciation & amort. | -100 | -100 | -100 | -100 | -100 | -104 | -107 | -107 | -107 | -107 | -103 | -100 | -100 |
| EBIT | 197 | 177 | 409 | 287 | 490 | 354 | 58 | 56 | -79 | -19 | 32 | 138 | 139 |
| Net financials | -119 | -84 | -80 | -78 | -58 | -46 | -32 | -26 | -14 | -22 | -5 | -9 | -4 |
| Profit before tax | 79 | 93 | 329 | 210 | 433 | 308 | 25 | 30 | -93 | -42 | 27 | 130 | 135 |
| Tax | 20 | 24 | 76 | 37 | 75 | 69 | 6 | 7 | -20 | 55 | 6 | 30 | 31 |
| Net profit | 58 | 69 | 253 | 173 | 358 | 239 | 19 | 23 | -73 | -96 | 21 | 100 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.335 | 5.270 | 5.331 | 5.205 | 5.388 | 5.348 | 5.073 | 5.165 | 4.874 | 4.770 | 4.678 | 4.722 | 4.805 |
| Equity | 1.114 | 1.183 | 1.436 | 1.609 | 1.967 | 2.206 | 2.225 | 2.248 | 2.175 | 2.079 | 2.100 | 2.200 | 2.304 |
| Long-term debt | 1.939 | 1.665 | 1.432 | 1.227 | 991 | 716 | 489 | 328 | 270 | 255 | 166 | 56 | 33 |
| Short-term debt | 1.973 | 2.102 | 2.138 | 2.046 | 2.119 | 2.103 | 2.030 | 2.254 | 2.125 | 2.078 | 2.048 | 2.085 | 2.076 |
| Total debt | 3.912 | 3.767 | 3.570 | 3.274 | 3.109 | 2.819 | 2.519 | 2.581 | 2.396 | 2.333 | 2.214 | 2.140 | 2.109 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Israelsen | Audit | 0 companies |