| Revenue | DKK 1,4M | +4% |
| EBITDA | DKK 382K | -34% |
| Net profit | DKK 3M | -22% |
| Total assets | DKK 30,6M | +11% |
| Equity | DKK 27,9M | +12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | 288 | 343 | 352 | 338 | 363 | 945 | 495 | 584 | 732 | 1.287 | 1.357 | 1.406 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -89 | -484 | -780 | -1.024 |
| EBITDA | 265 | 264 | 343 | 352 | 338 | 363 | 945 | 495 | 584 | 643 | 803 | 577 | 382 |
| Depreciation & amort. | -83 | -83 | 124 | 127 | 127 | -291 | -169 | -169 | -197 | -270 | -349 | -429 | -584 |
| EBIT | 182 | 181 | 219 | 225 | 211 | 72 | 775 | 326 | 387 | 373 | 454 | 148 | -202 |
| Net financials | 431 | 1.362 | 734 | 319 | 173 | 1.115 | 6.211 | 3.101 | 1.344 | 2.224 | 2.182 | 4.025 | 3.460 |
| Profit before tax | 612 | 1.543 | 953 | 545 | 384 | 1.187 | 6.987 | 3.426 | 1.731 | 2.597 | 2.636 | 4.173 | 3.258 |
| Tax | 18 | 19 | 56 | 15 | -7 | -45 | 93 | -16 | 29 | 167 | 258 | 291 | 220 |
| Net profit | 594 | 1.524 | 897 | 530 | 391 | 1.231 | 6.894 | 3.442 | 1.703 | 2.431 | 2.378 | 3.883 | 3.039 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.424 | 6.995 | 8.495 | 11.938 | 11.840 | 19.472 | 17.257 | 21.697 | 20.634 | 22.848 | 24.179 | 27.537 | 30.568 |
| Equity | 3.486 | 4.914 | 5.712 | 6.142 | 6.432 | 7.560 | 13.998 | 16.331 | 17.923 | 19.354 | 21.618 | 25.000 | 27.917 |
| Long-term debt | 855 | 1.320 | 2.333 | 4.995 | 4.726 | 4.454 | 2.425 | 2.316 | 2.150 | 1.985 | 1.819 | 1.647 | 1.477 |
| Short-term debt | 1.016 | 704 | 400 | 762 | 659 | 7.396 | 792 | 3.000 | 494 | 1.437 | 674 | 855 | 1.174 |
| Total debt | 1.871 | 2.024 | 2.734 | 5.758 | 5.385 | 11.850 | 3.217 | 5.315 | 2.644 | 3.422 | 2.494 | 2.502 | 2.651 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|