| Revenue | DKK 333K | +19% |
| EBITDA | DKK 333K | +19% |
| Net profit | DKK 2,1M | +552% |
| Total assets | DKK 42,7M | +5% |
| Equity | DKK 39,9M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96 | 119 | 114 | 109 | 182 | 216 | 189 | 216 | -13 | 254 | 240 | 281 | 333 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 96 | 119 | 114 | 109 | 182 | 216 | 189 | 216 | -13 | 254 | 240 | 281 | 333 |
| Depreciation & amort. | -37 | -42 | -45 | -50 | -62 | -71 | -79 | -108 | -106 | -115 | -148 | -158 | -158 |
| EBIT | 59 | 77 | 69 | 58 | 120 | 145 | 110 | 109 | -119 | 139 | 91 | 123 | 175 |
| Net financials | 1.389 | 2.151 | 1.852 | 471 | 4.028 | 4.849 | 2.782 | 838 | 1.857 | 1.156 | -1.013 | 241 | 1.919 |
| Profit before tax | 1.418 | 2.228 | 1.878 | 528 | 4.145 | 4.965 | 2.793 | 946 | 1.737 | 1.295 | -922 | 363 | 2.094 |
| Tax | 31 | 38 | 37 | 24 | 36 | 39 | 66 | 58 | -10 | 47 | 42 | 47 | 36 |
| Net profit | 1.387 | 2.190 | 1.841 | 504 | 4.109 | 4.925 | 2.727 | 889 | 1.747 | 1.248 | -965 | 316 | 2.058 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.571 | 22.360 | 23.659 | 24.327 | 28.860 | 33.916 | 36.567 | 37.320 | 39.067 | 40.114 | 39.852 | 40.492 | 42.665 |
| Equity | 19.907 | 22.150 | 23.405 | 23.881 | 27.942 | 32.565 | 35.178 | 35.928 | 37.564 | 38.742 | 37.790 | 37.988 | 39.924 |
| Long-term debt | 190 | 185 | 179 | 173 | 667 | 1.195 | 1.152 | 1.106 | 1.062 | 1.018 | 989 | 962 | 928 |
| Short-term debt | 475 | 25 | 75 | 273 | 251 | 156 | 235 | 284 | 440 | 354 | 1.074 | 1.542 | 1.813 |
| Total debt | 665 | 211 | 254 | 446 | 918 | 1.351 | 1.388 | 1.389 | 1.502 | 1.372 | 2.063 | 2.505 | 2.742 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|