| Revenue | DKK 300K | +25% |
| EBITDA | DKK 300K | +25% |
| Net profit | DKK 134K | +7% |
| Total assets | DKK 2,9M | +4% |
| Equity | DKK 442K | +44% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 179 | 266 | 197 | — | 196 | 201 | 207 | 213 | 220 | 227 | 234 | 241 | 300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 169 | 266 | 197 | 188 | 196 | 201 | 207 | 213 | 220 | 227 | 234 | 241 | 300 |
| Depreciation & amort. | 34 | 34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -49 |
| EBIT | 135 | 233 | 163 | 155 | 162 | 168 | 173 | 179 | 186 | 193 | 200 | 207 | 251 |
| Net financials | -127 | -98 | -93 | -77 | -73 | -63 | -58 | -52 | -47 | -41 | -47 | -50 | -79 |
| Profit before tax | 8 | 134 | 70 | 77 | 88 | 105 | 115 | 127 | 139 | 153 | 154 | 157 | 172 |
| Tax | 3 | 37 | 24 | 27 | 13 | 23 | 26 | 34 | 25 | 39 | 34 | 31 | 38 |
| Net profit | 5 | 97 | 46 | 50 | 75 | 82 | 89 | 93 | 113 | 114 | 120 | 125 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.715 | 2.644 | 2.587 | 2.526 | 2.479 | 2.422 | 2.363 | 2.295 | 2.245 | 2.195 | 2.201 | 2.786 | 2.908 |
| Equity | -698 | -601 | -554 | -504 | -429 | -347 | -258 | -165 | -52 | 62 | 182 | 307 | 442 |
| Long-term debt | 2.072 | 2.008 | 1.944 | 1.878 | 1.784 | 1.693 | 1.602 | 1.510 | 1.418 | 1.324 | 1.230 | 1.882 | 1.865 |
| Short-term debt | 1.342 | 1.237 | 1.197 | 1.152 | 1.123 | 1.077 | 1.018 | 950 | 879 | 808 | 776 | 571 | 561 |
| Total debt | 3.413 | 3.245 | 3.141 | 3.030 | 2.908 | 2.769 | 2.621 | 2.460 | 2.297 | 2.132 | 2.006 | 2.453 | 2.427 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|