| Revenue | DKK 228K | +30% |
| EBITDA | DKK 228K | +30% |
| Net profit | DKK 294K | +6% |
| Total assets | DKK 10,6M | +3% |
| Equity | DKK 10,4M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 266 | 250 | 261 | 265 | 227 | 138 | 138 | 137 | 139 | 139 | 137 | 134 | 175 | 228 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 266 | 250 | 261 | 265 | 227 | 138 | 138 | 137 | 139 | 139 | 137 | 134 | 175 | 228 |
| Depreciation & amort. | -156 | -156 | -156 | -156 | -156 | -156 | -156 | -156 | -156 | -156 | -156 | -156 | -176 | -190 |
| EBIT | 110 | 94 | 105 | 109 | 71 | -18 | -18 | -19 | -17 | -17 | -19 | -22 | -0 | 38 |
| Net financials | 1.723 | 879 | -446 | 521 | 155 | 995 | 1.736 | 23 | 260 | -201 | 770 | 816 | 299 | 282 |
| Profit before tax | 1.833 | 972 | -340 | 629 | 226 | 977 | 1.718 | 3 | 243 | -218 | 752 | 794 | 299 | 320 |
| Tax | 16 | 9 | 17 | 15 | 2 | -13 | 22 | -44 | -5 | -6 | -16 | -1 | 22 | 26 |
| Net profit | 1.817 | 963 | -357 | 614 | 224 | 990 | 1.697 | 47 | 249 | -212 | 768 | 795 | 276 | 294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.019 | 8.941 | 8.378 | 8.775 | 8.125 | 8.187 | 9.958 | 8.649 | 8.846 | 8.578 | 9.366 | 10.230 | 10.302 | 10.585 |
| Equity | 4.790 | 5.705 | 5.299 | 5.864 | 6.038 | 6.978 | 8.623 | 8.617 | 8.812 | 8.544 | 9.255 | 9.993 | 10.210 | 10.444 |
| Long-term debt | 5.308 | 3.025 | 2.854 | 2.688 | 962 | 894 | 842 | 55 | 0 | 0 | 0 | 0 | 36 | 110 |
| Short-term debt | 2.921 | 211 | 225 | 223 | 1.124 | 315 | 493 | 32 | 34 | 34 | 111 | 237 | 55 | 32 |
| Total debt | 8.229 | 3.236 | 3.079 | 2.910 | 2.086 | 1.210 | 1.335 | 32 | 34 | 34 | 111 | 237 | 91 | 142 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|