| Revenue | DKK 573K | -35% |
| EBITDA | DKK 427K | +115% |
| Net profit | DKK 286K | +194% |
| Total assets | DKK 572K | +6% |
| Equity | DKK 332K | +98% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 134 | 258 | 271 | 690 | 790 | 507 | 534 | 739 | 509 | 543 | 884 | 573 |
| Staff expenses | -33 | -141 | -152 | -185 | -210 | -380 | -384 | -238 | -383 | -446 | -347 | -191 | -145 |
| EBITDA | -10 | -7 | 105 | 87 | 480 | 411 | 123 | 296 | 357 | 63 | 196 | 199 | 427 |
| Depreciation & amort. | -24 | -184 | -197 | -203 | -239 | -255 | -237 | -190 | -64 | -73 | -82 | -67 | -47 |
| EBIT | -34 | -191 | -92 | -116 | 241 | 156 | -115 | 107 | 293 | -10 | 114 | 132 | 380 |
| Net financials | -15 | -65 | -35 | -43 | -40 | -38 | -56 | -32 | -11 | -23 | -28 | -7 | -13 |
| Profit before tax | -49 | -256 | -127 | -159 | 201 | 117 | -171 | 75 | 282 | -33 | 87 | 125 | 367 |
| Tax | -17 | -63 | -26 | -32 | 40 | 22 | -44 | 17 | 59 | -6 | 21 | 27 | 81 |
| Net profit | -31 | -192 | -100 | -127 | 161 | 96 | -126 | 58 | 223 | -27 | 66 | 97 | 286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.353 | 1.219 | 1.040 | 921 | 985 | 854 | 917 | 733 | 699 | 794 | 814 | 540 | 572 |
| Equity | 40 | -152 | -253 | -380 | -219 | -123 | -250 | -192 | 31 | 4 | 70 | 167 | 332 |
| Long-term debt | 960 | 900 | 873 | 873 | 673 | 534 | 326 | 276 | 0 | 0 | 0 | 111 | 0 |
| Short-term debt | 353 | 471 | 420 | 427 | 531 | 443 | 841 | 649 | 667 | 789 | 744 | 261 | 240 |
| Total debt | 1.313 | 1.371 | 1.293 | 1.300 | 1.204 | 977 | 1.167 | 925 | 667 | 789 | 744 | 372 | 240 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|