| Revenue | DKK 1,7M | +5% |
| EBITDA | DKK 1,7M | +5% |
| Net profit | DKK 178K | +104% |
| Total assets | DKK 22,3M | -1% |
| Equity | DKK 3,6M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.049 | 971 | 2.115 | 2.264 | 2.263 | 1.713 | 1.678 | 1.830 | 1.545 | 1.787 | 1.801 | 1.657 | 1.741 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 256 | 287 | 1.484 | 1.722 | 1.675 | 1.713 | 1.678 | 1.830 | 1.526 | 1.787 | 1.801 | 1.657 | 1.741 |
| Depreciation & amort. | 441 | 502 | 724 | 728 | 762 | -747 | -747 | -716 | -720 | -664 | -653 | -654 | -657 |
| EBIT | -185 | -215 | 760 | 994 | 913 | 966 | 931 | 1.114 | 806 | 1.123 | 1.148 | 1.002 | 1.084 |
| Net financials | 0 | -521 | -1.144 | -506 | -758 | -784 | -554 | -758 | -315 | -263 | -261 | -447 | -667 |
| Profit before tax | -691 | -736 | -384 | 488 | 155 | 182 | 378 | 357 | 491 | 859 | 886 | 555 | 417 |
| Tax | -185 | 35 | -52 | 193 | 576 | 27 | 72 | 117 | 737 | 275 | 188 | 468 | 239 |
| Net profit | -506 | -771 | -332 | 295 | -421 | 155 | 306 | 240 | -246 | 584 | 698 | 87 | 178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.092 | 30.037 | 28.431 | 27.866 | 27.535 | 30.186 | 29.483 | 28.370 | 27.469 | 26.495 | 23.241 | 22.575 | 22.332 |
| Equity | 222 | 782 | 918 | 1.213 | 934 | 1.119 | 1.703 | 1.943 | 2.057 | 2.641 | 3.340 | 3.427 | 3.604 |
| Long-term debt | 7.469 | 8.395 | 17.032 | 16.040 | 15.146 | 17.433 | 16.646 | 23.262 | 22.540 | 21.402 | 17.189 | 16.493 | 15.760 |
| Short-term debt | 7.401 | 20.586 | 10.126 | 10.064 | 10.473 | 10.754 | 10.544 | 2.535 | 2.062 | 1.552 | 1.813 | 1.403 | 1.562 |
| Total debt | 14.870 | 28.981 | 27.158 | 26.104 | 25.620 | 28.187 | 27.190 | 25.797 | 24.602 | 22.954 | 19.001 | 17.897 | 17.322 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|