| Revenue | DKK 131K | -25% |
| EBITDA | DKK 131K | -6% |
| Net profit | DKK -592K | -143% |
| Total assets | DKK 6,2M | -13% |
| Equity | DKK 6,1M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | 176 | 176 | 176 | 176 | 176 | 176 | 188 | 200 | 138 | 176 | 176 | 176 | 131 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 145 | 151 | 148 | 150 | 151 | 151 | 151 | 163 | 175 | 107 | 146 | 144 | 140 | 131 |
| Depreciation & amort. | -46 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -43 | -43 | -43 |
| EBIT | 99 | 109 | 106 | 108 | 110 | 109 | 109 | 121 | 133 | 65 | 104 | 101 | 97 | 89 |
| Net financials | 231 | 50 | 31 | 92 | 156 | 155 | 183 | 72 | 497 | 659 | -6 | 456 | 1.546 | -742 |
| Profit before tax | 330 | 159 | 138 | 200 | 266 | 264 | 292 | 194 | 630 | 723 | 98 | 557 | 1.644 | -653 |
| Tax | 2 | 5 | 6 | 7 | 9 | 7 | 11 | 31 | 61 | 74 | -0 | 73 | 267 | -61 |
| Net profit | 328 | 154 | 132 | 193 | 256 | 257 | 281 | 162 | 569 | 650 | 98 | 485 | 1.377 | -592 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.272 | 4.099 | 4.032 | 4.063 | 4.154 | 4.241 | 4.410 | 4.967 | 4.565 | 5.763 | 5.269 | 5.590 | 7.103 | 6.161 |
| Equity | 3.008 | 3.066 | 3.101 | 3.197 | 3.354 | 3.510 | 3.739 | 3.849 | 4.364 | 4.958 | 4.999 | 5.427 | 6.745 | 6.092 |
| Long-term debt | 964 | 898 | 835 | 770 | 702 | 634 | 558 | 475 | 40 | 40 | 40 | 40 | 40 | 40 |
| Short-term debt | 301 | 135 | 95 | 97 | 98 | 98 | 114 | 643 | 161 | 765 | 229 | 123 | 318 | 30 |
| Total debt | 1.265 | 1.033 | 930 | 867 | 800 | 731 | 671 | 1.119 | 201 | 805 | 269 | 163 | 358 | 70 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|