| Revenue | DKK 342K | -7% |
| EBITDA | DKK 342K | -7% |
| Net profit | DKK 745K | -46% |
| Total assets | DKK 7,6M | +9% |
| Equity | DKK 7,2M | +9% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 447 | 570 | 447 | 479 | 506 | 627 | 546 | 603 | 495 | 502 | 506 | 366 | 342 |
| Staff expenses | -5 | -5 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 295 | 442 | 565 | 442 | 474 | 501 | 627 | 546 | 603 | 266 | 502 | 506 | 366 | 342 |
| Depreciation & amort. | -18 | -47 | -43 | -40 | -53 | -38 | -79 | -112 | -139 | -170 | -101 | -101 | -127 | -112 |
| EBIT | 278 | 395 | 522 | 402 | 421 | 463 | 548 | 434 | 464 | 96 | 401 | 405 | 239 | 230 |
| Net financials | 245 | -34 | 55 | 4 | -115 | -13 | 120 | 172 | 245 | 534 | 864 | 84 | 1.222 | 581 |
| Profit before tax | 522 | 362 | 576 | 406 | 306 | 450 | 668 | 606 | 709 | 630 | 1.265 | 489 | 1.461 | 811 |
| Tax | 56 | 76 | 108 | 79 | 80 | 94 | 84 | 68 | 73 | 94 | 68 | 108 | 76 | 66 |
| Net profit | 466 | 286 | 469 | 327 | 226 | 356 | 584 | 538 | 636 | 537 | 1.197 | 381 | 1.385 | 745 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.483 | 4.649 | 5.066 | 4.887 | 4.609 | 4.659 | 8.188 | 8.917 | 9.172 | 5.898 | 6.711 | 6.051 | 6.931 | 7.555 |
| Equity | 877 | 1.064 | 1.433 | 1.659 | 1.885 | 2.138 | 2.616 | 3.046 | 3.571 | 3.995 | 5.077 | 5.340 | 6.603 | 7.213 |
| Long-term debt | 1.554 | 1.477 | 1.403 | 2.915 | 1.259 | 1.114 | 2.669 | 2.775 | 2.222 | 1.318 | 1.087 | 257 | 0 | 0 |
| Short-term debt | 2.052 | 2.108 | 2.230 | 312 | 1.464 | 1.407 | 2.903 | 3.096 | 3.379 | 585 | 547 | 454 | 328 | 343 |
| Total debt | 3.606 | 3.585 | 3.633 | 3.227 | 2.723 | 2.521 | 5.572 | 5.872 | 5.601 | 1.903 | 1.634 | 711 | 328 | 343 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|