| Revenue | DKK 114K | +0% |
| EBITDA | DKK 33K | -56% |
| Net profit | DKK 17K | -66% |
| Total assets | DKK 456K | +2% |
| Equity | DKK 435K | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 114 | 114 | 100 | 115 | 115 | 114 | 114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 76 | 74 | 83 | 76 | 78 | 77 | 8 | 77 | 72 | 64 | 65 | 44 | 75 | 33 |
| Depreciation & amort. | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -46 | -46 | -23 | -19 |
| EBIT | 49 | 47 | 55 | 49 | 51 | 50 | -19 | 50 | 45 | 36 | 19 | -2 | 52 | 14 |
| Net financials | -25 | -38 | -11 | -6 | -3 | -1 | -1 | -1 | -1 | -1 | -16 | 6 | 8 | 4 |
| Profit before tax | 24 | 9 | 45 | 43 | 48 | 48 | -20 | 49 | 44 | 35 | 3 | 4 | 60 | 18 |
| Tax | 13 | 6 | 13 | 12 | 11 | 12 | -0 | 9 | 11 | 9 | -1 | 2 | 11 | 1 |
| Net profit | 11 | 3 | 32 | 31 | 37 | 36 | -20 | 40 | 33 | 26 | 3 | 2 | 49 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 547 | 391 | 364 | 336 | 317 | 336 | 277 | 334 | 372 | 381 | 377 | 387 | 448 | 456 |
| Equity | 145 | 148 | 180 | 211 | 249 | 285 | 264 | 305 | 338 | 364 | 367 | 369 | 418 | 435 |
| Long-term debt | 336 | 71 | 56 | 38 | 21 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 66 | 172 | 127 | 87 | 47 | 48 | 13 | 29 | 35 | 17 | 10 | 18 | 30 | 21 |
| Total debt | 402 | 243 | 184 | 125 | 69 | 51 | 13 | 29 | 35 | 17 | 10 | 18 | 30 | 21 |
No data on file.
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 |
|---|