| Revenue | DKK 1M | -15% |
| EBITDA | DKK 1M | -15% |
| Net profit | DKK 7,3M | -5% |
| Total assets | DKK 89,5M | +9% |
| Equity | DKK 66,2M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 277 | 265 | 101 | 274 | 284 | 750 | 828 | 769 | 807 | 1.003 | 1.209 | 1.213 | 1.029 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 277 | 265 | 101 | 274 | 284 | 750 | 828 | 769 | 807 | 1.003 | 1.209 | 1.213 | 1.029 |
| Depreciation & amort. | -0 | -22 | -22 | -22 | -22 | -74 | -74 | -74 | -102 | -148 | -148 | -148 | -148 |
| EBIT | 277 | 243 | 79 | 251 | 261 | 676 | 754 | 694 | 705 | 855 | 1.061 | 1.065 | 881 |
| Net financials | 518 | 10.406 | 6.808 | -30 | 486 | 1.283 | 26.097 | 5.911 | 2.448 | 9.772 | -12.337 | 6.735 | 8.279 |
| Profit before tax | 795 | 10.650 | 6.887 | 221 | 747 | 1.959 | 26.851 | 6.606 | 3.153 | 10.627 | -11.276 | 7.800 | 9.160 |
| Tax | 56 | 96 | 153 | 54 | 173 | 358 | 22 | 1.175 | 919 | 2.345 | -696 | 168 | 1.887 |
| Net profit | 739 | 10.554 | 6.734 | 167 | 575 | 1.601 | 26.829 | 5.430 | 2.234 | 8.282 | -10.579 | 7.632 | 7.273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.933 | 18.362 | 25.078 | 25.167 | 47.417 | 37.580 | 63.946 | 70.069 | 77.783 | 88.792 | 77.335 | 82.077 | 89.533 |
| Equity | 3.655 | 14.112 | 20.712 | 20.779 | 21.252 | 22.452 | 49.055 | 53.628 | 55.411 | 64.159 | 55.337 | 60.592 | 66.222 |
| Long-term debt | 4.140 | 4.140 | 4.140 | 8.280 | 28.612 | 27.800 | 27.397 | 26.994 | 38.613 | 20.222 | 20.070 | 19.951 | 19.769 |
| Short-term debt | 102 | 69 | 182 | 205 | 11.772 | 1.111 | 1.193 | 2.773 | 2.877 | 4.206 | 1.928 | 1.535 | 3.300 |
| Total debt | 4.242 | 4.209 | 4.322 | 4.389 | 40.384 | 28.911 | 28.590 | 29.767 | 41.490 | 24.427 | 21.998 | 21.486 | 23.069 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|