| Revenue | DKK 1,6M | +9% |
| EBITDA | DKK 1,6M | +9% |
| Net profit | DKK 975K | -1% |
| Total assets | DKK 16,7M | +2% |
| Equity | DKK 6,8M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 791 | 799 | 1.103 | 1.136 | 1.171 | 1.110 | 1.142 | 1.710 | 1.672 | 1.815 | 1.157 | 1.088 | 1.427 | 1.550 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 791 | 799 | 1.103 | 1.136 | 1.171 | 1.110 | 1.142 | 1.710 | 1.672 | 1.815 | 1.157 | 1.088 | 1.427 | 1.550 |
| Depreciation & amort. | -95 | -151 | -123 | -123 | -123 | -123 | -123 | -193 | -261 | -261 | -233 | -233 | -165 | -165 |
| EBIT | 696 | 648 | 979 | 1.012 | 1.048 | 987 | 1.018 | 1.517 | 1.411 | 1.553 | 924 | 854 | 1.261 | 1.385 |
| Net financials | -603 | -632 | -623 | -624 | -602 | -520 | -486 | -526 | -246 | -229 | -188 | -148 | -141 | -135 |
| Profit before tax | 92 | 16 | 356 | 388 | 446 | 466 | 533 | 991 | 1.165 | 1.324 | 736 | 707 | 1.120 | 1.250 |
| Tax | 23 | 4 | 65 | 64 | 116 | 103 | 118 | 220 | 276 | 243 | 250 | 181 | 137 | 275 |
| Net profit | 69 | 12 | 292 | 324 | 330 | 364 | 415 | 771 | 888 | 1.081 | 487 | 526 | 984 | 975 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.496 | 12.482 | 12.573 | 12.009 | 11.885 | 11.790 | 18.386 | 19.532 | 19.214 | 19.115 | 15.980 | 15.956 | 16.370 | 16.736 |
| Equity | -1.363 | -1.005 | -731 | -214 | 315 | 908 | 1.542 | 2.521 | 3.441 | 4.397 | 4.734 | 5.170 | 6.029 | 6.803 |
| Long-term debt | 9.893 | 9.183 | 8.934 | 8.205 | 7.452 | 6.722 | 5.970 | 12.266 | 11.380 | 11.289 | 9.618 | 9.192 | 8.462 | 8.025 |
| Short-term debt | 3.966 | 4.305 | 4.215 | 3.776 | 3.770 | 3.723 | 10.350 | 4.027 | 3.597 | 2.799 | 875 | 776 | 1.117 | 1.090 |
| Total debt | 13.859 | 13.488 | 13.149 | 11.980 | 11.222 | 10.445 | 16.320 | 16.293 | 14.977 | 14.088 | 10.492 | 9.968 | 9.579 | 9.116 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 0.0% | 2021 | |
| Individual | 20.0% | 0.0% | 2021 | |
| Individual | 20.0% | 0.0% | 2021 | |
| Individual | 20.0% | 0.0% | 2021 | |
| Individual | 20.0% | 100.0% | 2021 | |
| Individual | 20.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|