| Revenue | DKK 120K | -2% |
| EBITDA | DKK 120K | -2% |
| Net profit | DKK 14K | +47% |
| Total assets | DKK 1,7M | -2% |
| Equity | DKK 464K | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 178 | 169 | 157 | 167 | 176 | 166 | 163 | 153 | 120 | 103 | 122 | 120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 185 | 178 | 169 | 157 | 167 | 176 | 166 | 163 | 153 | 120 | 103 | 122 | 120 |
| Depreciation & amort. | -0 | 105 | 94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 |
| EBIT | 185 | 73 | 74 | 63 | 73 | 81 | 72 | 68 | 59 | 25 | 9 | 28 | 26 |
| Net financials | -82 | -76 | -70 | -72 | -52 | -54 | -47 | -40 | -37 | -27 | -22 | -16 | -9 |
| Profit before tax | 104 | -3 | 4 | -9 | 21 | 27 | 24 | 28 | 22 | -1 | -13 | 12 | 17 |
| Tax | 20 | -0 | 55 | -11 | 5 | 7 | 6 | 6 | 6 | -0 | -2 | 3 | 3 |
| Net profit | 84 | -3 | -50 | 2 | 16 | 20 | 19 | 22 | 16 | -1 | -11 | 9 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.892 | 2.718 | 2.623 | 2.529 | 2.435 | 2.340 | 2.246 | 2.153 | 2.059 | 1.965 | 1.873 | 1.775 | 1.735 |
| Equity | 387 | 384 | 334 | 335 | 349 | 370 | 388 | 411 | 451 | 450 | 441 | 450 | 464 |
| Long-term debt | 1.249 | 1.151 | 1.051 | 955 | 842 | 734 | 624 | 510 | 404 | 325 | 242 | 156 | 0 |
| Short-term debt | 1.223 | 1.149 | 1.151 | 1.161 | 1.163 | 1.158 | 1.158 | 1.158 | 1.133 | 1.121 | 1.123 | 1.104 | 1.208 |
| Total debt | 2.472 | 2.300 | 2.201 | 2.116 | 2.005 | 1.893 | 1.782 | 1.669 | 1.537 | 1.446 | 1.365 | 1.260 | 1.208 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 20.0% | 20.0% | 2005 | |
| Individual | 20.0% | 20.0% | 2005 | |
| Individual | 20.0% | 20.0% | 2005 |
| Person | Role here | Other companies |
|---|