| Revenue | DKK 606K | -17% |
| EBITDA | DKK 606K | -17% |
| Net profit | DKK 323K | -20% |
| Total assets | DKK 12,2M | +3% |
| Equity | DKK 5,6M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 193 | 283 | 288 | 531 | 387 | 366 | 555 | 630 | 491 | 690 | 388 | 732 | 606 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 175 | 256 | 261 | 511 | 387 | 366 | 555 | 630 | 491 | 690 | 388 | 732 | 606 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -44 | -59 | -83 | -88 | -104 | -106 | -106 | -105 | -105 |
| EBIT | 175 | 256 | 261 | 511 | 343 | 307 | 472 | 542 | 387 | 584 | 282 | 627 | 501 |
| Net financials | -72 | -88 | -215 | -64 | -151 | -128 | -222 | -190 | -323 | -101 | 119 | -94 | -85 |
| Profit before tax | 103 | 168 | 46 | 446 | 192 | 179 | 250 | 352 | 63 | 483 | 401 | 534 | 416 |
| Tax | 26 | 42 | 18 | 118 | 65 | 52 | 26 | 46 | -8 | 118 | 99 | 129 | 94 |
| Net profit | 77 | 126 | 29 | 328 | 127 | 127 | 224 | 307 | 72 | 365 | 302 | 405 | 323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.329 | 6.272 | 6.198 | 6.477 | 5.429 | 6.685 | 10.676 | 9.168 | 10.684 | 11.198 | 11.207 | 11.807 | 12.159 |
| Equity | -1.050 | -924 | -895 | -568 | 202 | 686 | 2.021 | 2.691 | 3.868 | 4.427 | 4.747 | 5.245 | 5.650 |
| Long-term debt | 7.359 | 7.127 | 7.016 | 6.936 | 3.348 | 3.294 | 6.637 | 5.424 | 5.572 | 5.398 | 2.810 | 2.756 | 2.696 |
| Short-term debt | 20 | 68 | 77 | 109 | 1.846 | 2.547 | 1.482 | 383 | 279 | 379 | 2.678 | 2.833 | 2.841 |
| Total debt | 7.379 | 7.196 | 7.093 | 7.045 | 5.194 | 5.841 | 8.119 | 5.807 | 5.851 | 5.777 | 5.488 | 5.589 | 5.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Audit | Audit | 2004 | — | — |
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 |
|---|---|---|
| John Laursen | Audit | 0 companies |