| Revenue | DKK 1,1M | +0% |
| EBITDA | DKK 1M | +19% |
| Net profit | DKK 338K | -63% |
| Total assets | DKK 20,6M | +9% |
| Equity | DKK 3,9M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 137 | 271 | 403 | 382 | 425 | 546 | 516 | 409 | 778 | 678 | 679 | 1.073 | 1.072 |
| Staff expenses | -60 | -117 | -32 | -2 | -2 | -2 | -2 | -2 | -2 | -100 | -31 | -197 | -30 |
| EBITDA | 587 | 701 | 371 | 380 | 423 | 544 | 514 | 407 | 775 | 578 | 649 | 876 | 1.042 |
| Depreciation & amort. | 255 | 274 | -8 | -10 | -10 | -10 | -44 | -43 | -61 | -47 | -59 | -52 | -81 |
| EBIT | 332 | 427 | 363 | 371 | 414 | 534 | 470 | 364 | 715 | 531 | 589 | 824 | 961 |
| Net financials | -243 | -285 | -198 | -304 | -170 | -216 | -270 | -505 | -472 | -376 | 33 | 250 | -582 |
| Profit before tax | 89 | 142 | 164 | 70 | 244 | 318 | 200 | -141 | 243 | 155 | 623 | 1.074 | 379 |
| Tax | 23 | 29 | 28 | 1 | 54 | 70 | 45 | -31 | 54 | 17 | 84 | 159 | 41 |
| Net profit | 66 | 113 | 137 | 68 | 190 | 248 | 155 | -110 | 189 | 138 | 539 | 915 | 338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.841 | 8.157 | 8.485 | 8.924 | 9.000 | 8.990 | 10.373 | 16.345 | 16.444 | 17.115 | 18.309 | 18.896 | 20.637 |
| Equity | 1.005 | 1.117 | 1.254 | 1.323 | 1.513 | 1.761 | 1.916 | 1.807 | 1.996 | 2.134 | 2.673 | 3.588 | 3.925 |
| Long-term debt | 5.140 | 5.481 | 5.295 | 5.685 | 5.556 | 5.414 | 6.150 | 9.262 | 9.586 | 9.167 | 10.410 | 9.609 | 9.275 |
| Short-term debt | 1.396 | 1.249 | 1.641 | 1.655 | 1.670 | 1.554 | 2.049 | 5.050 | 4.605 | 5.559 | 4.966 | 5.413 | 7.121 |
| Total debt | 6.536 | 6.730 | 6.935 | 7.340 | 7.226 | 6.968 | 8.199 | 14.312 | 14.191 | 14.726 | 15.376 | 15.022 | 16.397 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|