| Revenue | DKK 359K | +9% |
| EBITDA | DKK 505K | +53% |
| Net profit | DKK 255K | +157% |
| Total assets | DKK 6,3M | +4% |
| Equity | DKK 1,4M | +22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 521 | 559 | 512 | 540 | 561 | 580 | 569 | 590 | 273 | 330 | 256 | 170 | 330 | 359 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 276 | 216 | 230 | 227 | 295 | 247 | 310 | 234 | 273 | 700 | 193 | 170 | 330 | 505 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -4 | -0 | -0 | -0 |
| EBIT | 276 | 216 | 230 | 227 | 295 | 247 | 310 | 234 | 269 | 696 | 190 | 170 | 330 | 505 |
| Net financials | -240 | -150 | -132 | -128 | -129 | -135 | -118 | -117 | -152 | -146 | -128 | -166 | -203 | -72 |
| Profit before tax | 35 | 66 | 99 | 99 | 166 | 111 | 192 | 116 | 117 | 550 | 62 | 4 | 127 | 287 |
| Tax | -0 | -112 | 3 | 20 | 51 | 40 | 66 | 35 | 26 | 40 | 28 | 1 | 28 | 32 |
| Net profit | 35 | 178 | 95 | 79 | 115 | 71 | 126 | 82 | 92 | 510 | 34 | 3 | 99 | 255 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.612 | 6.654 | 6.585 | 6.490 | 6.370 | 6.275 | 6.199 | 6.147 | 6.941 | 6.782 | 6.246 | 6.089 | 6.090 | 6.317 |
| Equity | -965 | -787 | -691 | -612 | -497 | -426 | -300 | -218 | 515 | 1.025 | 1.059 | 1.062 | 1.162 | 1.417 |
| Long-term debt | 6.928 | 6.671 | 6.377 | 6.101 | 5.826 | 5.643 | 5.350 | 5.020 | 9.765 | 4.307 | 3.747 | 3.611 | 3.450 | 3.262 |
| Short-term debt | 649 | 769 | 899 | 1.001 | 1.041 | 1.058 | 1.148 | 1.342 | 1.499 | 1.449 | 1.440 | 1.416 | 1.477 | 1.639 |
| Total debt | 7.577 | 7.440 | 7.276 | 7.102 | 6.867 | 6.701 | 6.498 | 6.363 | 11.264 | 5.756 | 5.187 | 5.027 | 4.928 | 4.900 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|