| Revenue | DKK 263K | +31% |
| EBITDA | DKK 263K | +31% |
| Net profit | DKK 137K | +40% |
| Total assets | DKK 2,6M | -2% |
| Equity | DKK 1,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 271 | 50 | 176 | 300 | 112 | -32 | 733 | 25 | 72 | 177 | 188 | 199 | 200 | 263 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 271 | 50 | 176 | 300 | 112 | -32 | 733 | 25 | 72 | 177 | 188 | 199 | 200 | 263 |
| Depreciation & amort. | -85 | -62 | -43 | -38 | -46 | -9 | -11 | -15 | -10 | -11 | -11 | -11 | -11 | -11 |
| EBIT | 186 | -13 | 133 | 262 | 66 | -41 | 722 | 10 | 61 | 167 | 177 | 188 | 190 | 253 |
| Net financials | -131 | -34 | -32 | -31 | -30 | -65 | -82 | -45 | -30 | -25 | -22 | -46 | -61 | -58 |
| Profit before tax | 55 | -47 | 101 | 230 | 37 | -106 | 639 | -35 | 32 | 142 | 156 | 142 | 129 | 195 |
| Tax | 27 | -12 | 22 | 39 | 9 | -23 | 119 | -6 | 7 | 31 | 43 | 34 | 31 | 58 |
| Net profit | 29 | -35 | 79 | 192 | 28 | -83 | 521 | -29 | 25 | 111 | 112 | 109 | 98 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.733 | 3.042 | 3.088 | 3.217 | 2.985 | 2.957 | 5.182 | 2.655 | 2.684 | 2.556 | 2.578 | 2.610 | 2.643 | 2.603 |
| Equity | 900 | 720 | 799 | 843 | 722 | 639 | 1.159 | 972 | 997 | 1.108 | 1.220 | 1.329 | 1.427 | 1.381 |
| Long-term debt | 2.001 | 1.493 | 1.408 | 1.323 | 1.236 | 1.144 | 0 | 1.372 | 1.291 | 1.216 | 1.139 | 1.086 | 1.033 | 970 |
| Short-term debt | 666 | 675 | 729 | 917 | 895 | 1.066 | 4.023 | 311 | 397 | 232 | 217 | 192 | 181 | 249 |
| Total debt | 2.668 | 2.168 | 2.137 | 2.240 | 2.131 | 2.209 | 4.023 | 1.683 | 1.687 | 1.448 | 1.355 | 1.278 | 1.214 | 1.219 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|