| Revenue | DKK 473K | +28% |
| EBITDA | DKK 473K | +28% |
| Net profit | DKK 383K | +5% |
| Total assets | DKK 8,7M | +17% |
| Equity | DKK 4,5M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 161 | 176 | 246 | 260 | 285 | 338 | 284 | 357 | 385 | 436 | 231 | 369 | 473 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 94 | 110 | 148 | 260 | 284 | 338 | 284 | 357 | 385 | 436 | 231 | 369 | 473 |
| Depreciation & amort. | -0 | -0 | -0 | -99 | -107 | -115 | -119 | -127 | -139 | -140 | -157 | -167 | -182 |
| EBIT | 94 | 110 | 148 | 161 | 177 | 223 | 165 | 230 | 246 | 296 | 75 | 202 | 291 |
| Net financials | 315 | 180 | 98 | 248 | 149 | 39 | 248 | -88 | 87 | 66 | -42 | 176 | 127 |
| Profit before tax | 410 | 290 | 246 | 409 | 326 | 262 | 412 | 142 | 334 | 361 | 32 | 378 | 419 |
| Tax | -58 | 119 | 47 | 35 | -82 | 44 | 33 | 40 | 52 | 64 | 11 | 14 | 35 |
| Net profit | 468 | 171 | 199 | 374 | 408 | 218 | 380 | 102 | 281 | 297 | 21 | 364 | 383 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.396 | 4.282 | 4.345 | 4.448 | 5.354 | 5.147 | 5.358 | 5.961 | 6.135 | 6.500 | 6.986 | 7.420 | 8.706 |
| Equity | — | 2.633 | 2.733 | 3.007 | 3.314 | 3.429 | 3.703 | 3.697 | 3.868 | 4.052 | 3.958 | 4.204 | 4.466 |
| Long-term debt | 1.344 | 1.243 | 2.024 | 845 | 1.313 | 1.272 | 728 | 1.609 | 1.067 | 462 | 390 | 318 | 246 |
| Short-term debt | 166 | 934 | 496 | 904 | 1.131 | 829 | 1.292 | 1.260 | 1.734 | 1.986 | 2.638 | 2.898 | 3.994 |
| Total debt | 1.509 | 2.177 | 1.612 | 1.441 | 2.444 | 2.102 | 2.020 | 2.868 | 2.801 | 2.448 | 3.028 | 3.216 | 4.240 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|