| Revenue | DKK 294K | -9% |
| EBITDA | DKK 332K | +7% |
| Net profit | DKK 591K | -20% |
| Total assets | DKK 2,4M | -50% |
| Equity | DKK 1,5M | -66% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | -316 | 319 | 335 | 324 | 324 | 324 | 324 | 324 | 294 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 293 | -43 | 349 | 324 | 291 | 308 | 311 | 311 | 309 | 332 |
| Depreciation & amort. | 91 | -128 | -170 | -194 | -172 | -175 | -171 | -137 | -93 | -0 |
| EBIT | 202 | -171 | 180 | 131 | 119 | 132 | 140 | 174 | 215 | 332 |
| Net financials | 1.506 | -677 | 601 | 724 | 57 | 311 | 717 | 506 | 617 | 307 |
| Profit before tax | 348 | -846 | 781 | 854 | 176 | 444 | 857 | 681 | 832 | 639 |
| Tax | 99 | -77 | 37 | 9 | 25 | 45 | -16 | 102 | 92 | 48 |
| Net profit | 249 | -769 | 744 | 845 | 151 | 399 | 873 | 579 | 740 | 591 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.321 | 4.837 | 4.843 | 5.468 | 4.564 | 4.700 | 5.477 | 5.679 | 4.828 | 2.395 |
| Equity | 3.952 | 4.528 | 4.579 | 5.227 | 4.378 | 4.527 | 5.200 | 3.779 | 4.264 | 1.455 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 356 | -308 | 264 | 241 | 185 | 173 | 277 | 1.900 | 565 | 940 |
| Total debt | 356 | -308 | 264 | 241 | 185 | 173 | 277 | 1.900 | 565 | 940 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miguel holding ApS | Company | 50.0% | 50.0% | 2015 |
SWA Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Schouw-Petersen | Unofficial title | 0 companies |