| Revenue | DKK 266K | -18% |
| EBITDA | DKK 266K | -18% |
| Net profit | DKK 202K | -2% |
| Total assets | DKK 4,9M | -1% |
| Equity | DKK 1,8M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 187 | 211 | 177 | 223 | 314 | 284 | 287 | 321 | 329 | 300 | 292 | 325 | 266 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 187 | 211 | 177 | 223 | 314 | 284 | -217 | 321 | 329 | 300 | 292 | 325 | 266 |
| Depreciation & amort. | -34 | -34 | -34 | -34 | -34 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 |
| EBIT | 153 | 177 | 143 | 189 | 280 | 249 | -252 | 286 | 294 | 265 | 257 | 290 | 231 |
| Net financials | -66 | 32 | -36 | -199 | -57 | -30 | -114 | 65 | 104 | -41 | -30 | -35 | 8 |
| Profit before tax | 122 | 209 | 117 | 15 | 223 | 219 | 140 | 352 | 398 | 224 | 227 | 255 | 239 |
| Tax | 17 | 3 | 5 | 12 | 23 | 28 | 33 | 42 | 44 | 38 | 37 | 49 | 37 |
| Net profit | 105 | 205 | 112 | 2 | 200 | 191 | 108 | 310 | 354 | 186 | 190 | 206 | 202 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.158 | 5.132 | 5.036 | 5.020 | 5.108 | 5.233 | 5.074 | 5.154 | 5.234 | 5.124 | 5.038 | 4.952 | 4.890 |
| Equity | 656 | 763 | 775 | 676 | 876 | 964 | 956 | 1.167 | 1.411 | 1.483 | 1.559 | 1.706 | 1.847 |
| Long-term debt | 2.971 | 2.860 | 2.745 | 2.617 | 2.617 | 2.419 | 2.327 | 2.224 | 2.119 | 2.011 | 1.902 | 1.790 | 1.676 |
| Short-term debt | 1.151 | 1.125 | 1.391 | 1.615 | 1.600 | 1.736 | 1.675 | 1.644 | 1.583 | 1.505 | 1.450 | 1.327 | 1.235 |
| Total debt | 4.379 | 4.244 | 4.136 | 4.232 | 4.120 | 4.155 | 4.002 | 3.867 | 3.701 | 3.516 | 3.351 | 3.117 | 2.911 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Blixenkrone Norby Madsen | Founder | 0 companies |