| Revenue | DKK 305K | +49% |
| EBITDA | DKK 305K | +49% |
| Net profit | DKK 64K | +1312% |
| Total assets | DKK 4M | +1% |
| Equity | DKK 451K | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -420 | 510 | 540 | 366 | 540 | 315 | 427 | 290 | 237 | 196 | 196 | 204 | 305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -282 | 336 | 370 | 366 | 386 | 315 | 427 | 290 | 237 | 196 | 196 | 204 | 305 |
| Depreciation & amort. | -0 | -26 | -26 | -26 | -26 | -26 | -26 | -26 | -26 | -26 | -26 | -26 | -26 |
| EBIT | -282 | 310 | 344 | 340 | 360 | 289 | 401 | 264 | 211 | 170 | 170 | 178 | 279 |
| Net financials | -254 | -253 | -242 | -221 | -190 | -157 | -112 | -133 | -125 | -111 | -111 | -160 | -189 |
| Profit before tax | -29 | 57 | 102 | 119 | 170 | 132 | 289 | 131 | 86 | 59 | 59 | 18 | 90 |
| Tax | -203 | -0 | -0 | -0 | -0 | -0 | 54 | 35 | 25 | 19 | 19 | 23 | 26 |
| Net profit | 175 | 57 | 102 | 119 | 170 | 132 | 235 | 96 | 61 | 40 | 40 | -5 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -4.343 | 4.332 | 4.237 | 4.149 | 4.140 | 4.094 | 4.098 | 4.058 | 4.022 | 4.048 | 4.068 | 3.936 | 3.988 |
| Equity | 659 | -603 | -501 | -382 | -211 | -80 | 209 | 304 | 311 | 352 | 392 | 387 | 451 |
| Long-term debt | -4.977 | 4.694 | 4.537 | 4.361 | 4.301 | 2.566 | 2.432 | 2.297 | 2.158 | 2.020 | 1.977 | 1.774 | 1.559 |
| Short-term debt | -25 | 241 | 201 | 170 | 51 | 1.608 | 1.458 | 1.457 | 1.552 | 1.676 | 1.699 | 1.776 | 1.978 |
| Total debt | -5.002 | 4.935 | 4.738 | 4.530 | 4.352 | 4.174 | 3.890 | 3.754 | 3.710 | 3.696 | 3.676 | 3.550 | 3.537 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|