| Revenue | DKK 465K | -366% |
| EBITDA | DKK 395K | +245% |
| Net profit | DKK 3,7M | +19% |
| Total assets | DKK 145,4M | +3% |
| Equity | DKK 118M | +3% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72.978 | 72.563 | 75.522 | 84.407 | 82.978 | 73.873 | 70.031 | 529 | 403 | -201 | -175 | 465 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -333 | -390 | -305 | -322 |
| EBITDA | 23.509 | 22.735 | 20.990 | 23.900 | 22.505 | 14.797 | 10.653 | -1.274 | 232 | -294 | -272 | 395 |
| Depreciation & amort. | -5.279 | -4.786 | -5.753 | -6.074 | -5.982 | -5.979 | -5.213 | -866 | -0 | -0 | -0 | -0 |
| EBIT | 18.230 | 17.949 | 15.237 | 17.826 | 16.523 | 8.818 | 5.440 | -2.140 | 232 | -294 | -272 | 395 |
| Net financials | -2.059 | -2.132 | -1.488 | -35 | -4.259 | -2.057 | -1.761 | 328 | 4.755 | 1.684 | 4.037 | 4.344 |
| Profit before tax | 16.171 | 15.817 | 13.749 | 17.791 | 12.264 | 6.761 | -828 | -1.812 | 4.987 | 1.390 | 3.765 | 4.739 |
| Tax | 3.919 | 3.788 | 3.355 | 3.975 | 2.772 | 1.125 | 523 | -71 | 463 | 493 | 607 | 993 |
| Net profit | 12.252 | 12.029 | 10.394 | 13.816 | 9.492 | 5.636 | -1.350 | -1.741 | 4.524 | 897 | 3.158 | 3.746 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124.243 | 131.637 | 136.714 | 147.662 | 137.633 | 131.282 | 132.985 | 134.111 | 137.644 | 138.751 | 141.436 | 145.445 |
| Equity | 48.568 | 39.596 | 65.992 | 76.840 | 31.498 | 37.194 | 35.888 | 106.119 | 110.532 | 111.315 | 114.355 | 117.979 |
| Long-term debt | 36.622 | 37.791 | 35.634 | 33.540 | 80.865 | 59.020 | 54.428 | 26.733 | 25.406 | 24.606 | 21.985 | 20.297 |
| Short-term debt | 38.323 | 35.025 | 34.911 | 36.915 | 25.270 | 35.068 | 42.669 | 1.259 | 1.706 | 2.830 | 5.096 | 7.169 |
| Total debt | 74.945 | 72.816 | 70.545 | 70.455 | 106.135 | 94.088 | 97.097 | 27.992 | 27.112 | 27.436 | 27.081 | 27.466 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|