| Revenue | DKK 226K | +18% |
| EBITDA | DKK 226K | +18% |
| Net profit | DKK 1M | +282% |
| Total assets | DKK 12,1M | +1% |
| Equity | DKK 10,4M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 183 | 187 | 214 | 223 | 244 | 226 | 198 | 171 | 179 | 200 | 58 | 191 | 226 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 82 | 187 | 214 | 223 | 244 | 226 | 198 | 171 | 179 | 200 | 58 | 191 | 226 |
| Depreciation & amort. | -0 | -103 | -103 | -103 | -103 | -103 | -103 | -103 | -103 | -103 | -103 | -129 | -130 |
| EBIT | 82 | 84 | 111 | 120 | 141 | 123 | 95 | 68 | 76 | 97 | -45 | 62 | 96 |
| Net financials | 823 | -547 | 744 | 1.016 | 128 | 1.396 | 1.209 | 1.117 | -139 | 1.458 | 239 | 238 | 950 |
| Profit before tax | 904 | -462 | 856 | 1.136 | 269 | 1.519 | 1.304 | 1.185 | -63 | 1.554 | 193 | 300 | 1.046 |
| Tax | 11 | 36 | 27 | 31 | 32 | 27 | 26 | 8 | 37 | 38 | 7 | 37 | 39 |
| Net profit | 894 | -498 | 828 | 1.105 | 236 | 1.491 | 1.278 | 1.177 | -100 | 1.516 | 187 | 263 | 1.007 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.403 | 6.326 | 6.607 | 7.481 | 7.490 | 8.788 | 9.465 | 11.463 | 11.033 | 12.179 | 11.998 | 11.918 | 12.077 |
| Equity | — | 2.631 | 3.459 | 4.326 | 4.461 | 5.850 | 7.022 | 8.091 | 7.880 | 9.283 | 9.355 | 9.501 | 10.386 |
| Long-term debt | 6.458 | 3.253 | 2.690 | 2.604 | 2.500 | 2.363 | 2.234 | 3.048 | 2.788 | 2.527 | 2.282 | 2.019 | 1.408 |
| Short-term debt | 543 | 442 | 458 | 550 | 528 | 575 | 209 | 324 | 364 | 369 | 360 | 398 | 283 |
| Total debt | 7.001 | 3.695 | 3.148 | 3.155 | 3.028 | 2.938 | 2.444 | 3.373 | 3.152 | 2.896 | 2.642 | 2.417 | 1.691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET FIND B SCHMIDT ApS | Audit | 0 companies |