| Revenue | DKK 2,1M | +0% |
| EBITDA | DKK 854K | -6% |
| Net profit | DKK 520K | -8% |
| Total assets | DKK 8M | +4% |
| Equity | DKK 6,2M | +7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 826 | -764 | 1.096 | 1.199 | 1.148 | 1.075 | 1.150 | 1.518 | 1.831 | 1.549 | 1.784 | 1.995 | 2.086 | 2.092 |
| Staff expenses | -281 | -215 | -318 | -280 | -476 | -641 | -724 | -641 | -743 | -632 | -804 | -1.252 | -1.174 | -1.238 |
| EBITDA | 544 | 371 | 778 | 920 | 672 | 434 | 426 | 877 | 1.088 | 916 | 980 | 743 | 912 | 854 |
| Depreciation & amort. | 489 | -460 | -396 | -310 | -229 | -213 | -282 | -178 | -178 | -196 | -240 | -181 | -174 | -181 |
| EBIT | 55 | -89 | 382 | 610 | 443 | 222 | 143 | 699 | 910 | 720 | 740 | 562 | 738 | 673 |
| Net financials | -268 | -152 | -171 | -64 | -115 | -141 | -134 | -67 | -68 | -67 | -57 | -40 | -12 | -24 |
| Profit before tax | -212 | 56 | 211 | 546 | 328 | 81 | 9 | 632 | 842 | 654 | 682 | 522 | 726 | 649 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 24 | 121 | 151 | 116 | 161 | 130 |
| Net profit | -212 | 56 | 211 | 546 | 328 | 81 | 9 | 632 | 819 | 532 | 531 | 405 | 565 | 520 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.970 | 7.650 | 7.677 | 7.704 | 7.547 | 7.252 | 5.677 | 6.283 | 7.070 | 7.129 | 6.934 | 7.219 | 7.648 | 7.961 |
| Equity | 1.830 | 1.774 | 1.985 | 2.530 | 2.858 | 2.940 | 2.949 | 3.581 | 4.289 | 4.709 | 5.125 | 5.413 | 5.856 | 6.241 |
| Long-term debt | 3.060 | -2.879 | 2.714 | 2.510 | 2.308 | 2.167 | 1.633 | 1.471 | 1.355 | 1.190 | 976 | 911 | 845 | 778 |
| Short-term debt | 3.080 | -2.997 | 2.978 | 2.664 | 2.380 | 2.146 | 1.096 | 1.232 | 1.427 | 1.203 | 770 | 798 | 814 | 786 |
| Total debt | 6.140 | -5.876 | 5.692 | 5.174 | 4.689 | 4.312 | 2.728 | 2.702 | 2.781 | 2.392 | 1.746 | 1.709 | 1.659 | 1.564 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|