| Revenue | DKK 86K | -25% |
| EBITDA | DKK 306K | +37% |
| Net profit | DKK 402K | -4% |
| Total assets | DKK 5,1M | +6% |
| Equity | DKK 3,8M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63 | 175 | 115 | 63 | 101 | 155 | 78 | 99 | 125 | 84 | 105 | 114 | 86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 313 | 175 | 114 | 55 | 101 | 152 | 76 | 97 | 124 | 84 | 105 | 224 | 306 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 3 | -23 | -23 | -20 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 313 | 175 | 114 | 55 | 98 | 129 | 53 | 77 | 124 | 84 | 105 | 224 | 306 |
| Net financials | -21 | 304 | 28 | 22 | 54 | 149 | 92 | 74 | 164 | 187 | 280 | 237 | 154 |
| Profit before tax | 292 | 479 | 142 | 77 | 152 | 278 | 145 | 151 | 288 | 271 | 384 | 461 | 460 |
| Tax | 68 | 25 | -35 | 2 | 21 | 24 | 7 | 12 | 25 | 16 | 22 | 40 | 58 |
| Net profit | 223 | 454 | 176 | 75 | 131 | 253 | 138 | 138 | 263 | 255 | 362 | 421 | 402 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.112 | 3.519 | 3.577 | 3.747 | 3.835 | 4.028 | 4.060 | 4.058 | 4.190 | 4.311 | 4.563 | 4.865 | 5.145 |
| Equity | 1.006 | 1.460 | 1.636 | 1.712 | 1.852 | 2.105 | 2.243 | 2.381 | 2.645 | 2.900 | 3.261 | 3.564 | 3.844 |
| Long-term debt | 1.403 | 1.670 | 1.592 | 1.635 | 1.664 | 1.554 | 1.473 | 1.354 | 1.271 | 1.145 | 1.030 | 1.043 | 955 |
| Short-term debt | 512 | 209 | 180 | 233 | 147 | 198 | 177 | 158 | 108 | 100 | 102 | 65 | 105 |
| Total debt | 1.915 | 1.879 | 1.772 | 1.868 | 1.811 | 1.752 | 1.650 | 1.512 | 1.379 | 1.245 | 1.132 | 1.109 | 1.060 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|