| Revenue | DKK 332K | +107% |
| EBITDA | DKK 332K | +107% |
| Net profit | DKK 114K | +137% |
| Total assets | DKK 2M | -3% |
| Equity | DKK 288K | +65% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 685 | 420 | 407 | 404 | 419 | 286 | 309 | 301 | 833 | 506 | 384 | 161 | 332 |
| Staff expenses | -0 | -0 | -0 | -0 | -130 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 408 | 420 | 407 | 404 | 289 | 280 | 309 | 301 | 833 | 506 | 384 | 161 | 332 |
| Depreciation & amort. | -189 | -189 | -189 | -189 | -189 | -189 | -189 | -189 | -189 | -189 | -189 | -189 | -189 |
| EBIT | 219 | 231 | 218 | 215 | 100 | 91 | 120 | 112 | 644 | 317 | 195 | -28 | 143 |
| Net financials | -206 | -187 | -133 | -115 | -126 | -107 | -83 | -1.149 | -43 | -458 | -407 | -297 | -19 |
| Profit before tax | 13 | 45 | 85 | 101 | -26 | -16 | 37 | -515 | 602 | -141 | -212 | -325 | 125 |
| Tax | 3 | 16 | 24 | 26 | -10 | -6 | 4 | -114 | 127 | -63 | 26 | -18 | 11 |
| Net profit | 11 | 29 | 61 | 75 | -16 | -10 | 33 | -401 | 474 | -79 | -238 | -307 | 114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.765 | 3.515 | 3.208 | 3.136 | 3.001 | 2.736 | 2.696 | 2.699 | 3.026 | 2.662 | 2.412 | 2.029 | 1.968 |
| Equity | 553 | 582 | 643 | 718 | 702 | 692 | 724 | 324 | 798 | 719 | 481 | 175 | 288 |
| Long-term debt | 2.720 | 2.251 | 2.154 | 2.059 | 1.959 | 1.855 | 1.744 | 1.623 | 1.504 | 1.379 | 1.256 | 1.130 | 998 |
| Short-term debt | 491 | 682 | 411 | 360 | 341 | 189 | 228 | 752 | 724 | 564 | 676 | 724 | 682 |
| Total debt | 3.212 | 2.933 | 2.565 | 2.418 | 2.300 | 2.044 | 1.972 | 2.376 | 2.228 | 1.943 | 1.931 | 1.854 | 1.680 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|