| Revenue | DKK 515K | -2% |
| EBITDA | DKK 515K | -2% |
| Net profit | DKK 1,3M | +88% |
| Total assets | DKK 19,6M | -1% |
| Equity | DKK 14,8M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 232 | 230 | 261 | 414 | 847 | 888 | 941 | 482 | 696 | 398 | 448 | 524 | 515 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 236 | 207 | 259 | 414 | 847 | 888 | 941 | 482 | 696 | 398 | 448 | 524 | 515 |
| Depreciation & amort. | -0 | -0 | -0 | -22 | -64 | -64 | -64 | -51 | -51 | -51 | -62 | -71 | -71 |
| EBIT | 236 | 207 | 259 | 392 | 783 | 824 | 877 | 431 | 645 | 348 | 386 | 453 | 445 |
| Net financials | 221 | 260 | 840 | -310 | -600 | -86 | -458 | -103 | 1.360 | 964 | 3.534 | 432 | 1.146 |
| Profit before tax | 457 | 466 | 1.099 | 82 | 183 | 738 | 419 | 328 | 2.006 | 1.312 | 3.920 | 885 | 1.591 |
| Tax | 70 | 65 | 55 | 30 | 179 | 162 | 179 | 68 | 104 | 91 | -1 | 181 | 266 |
| Net profit | 387 | 401 | 1.044 | 52 | 4 | 576 | 240 | 260 | 1.902 | 1.221 | 3.921 | 703 | 1.325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.357 | 5.025 | 7.265 | 11.103 | 10.837 | 11.225 | 11.175 | 11.203 | 12.551 | 12.942 | 20.401 | 19.788 | 19.562 |
| Equity | — | 4.472 | 5.516 | 5.468 | 5.473 | 6.048 | 6.289 | 6.549 | 8.451 | 9.559 | 13.366 | 13.952 | 14.815 |
| Long-term debt | 0 | 0 | 0 | 0 | 9.289 | 8.720 | 8.179 | 7.633 | 5.732 | 5.262 | 7.283 | 7.379 | 7.104 |
| Short-term debt | 1.590 | 435 | 1.741 | 5.597 | 658 | 728 | 682 | 694 | 1.121 | 620 | 3.245 | 1.982 | 1.017 |
| Total debt | 1.590 | 435 | 1.749 | 5.597 | 5.302 | 5.088 | 4.771 | 4.510 | 3.987 | 3.251 | 6.887 | 5.672 | 4.569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |