| Revenue | DKK 1,1M | -10% |
| EBITDA | DKK 931K | +12% |
| Net profit | DKK 105K | -4% |
| Total assets | DKK 5,2M | +35% |
| Equity | DKK 844K | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182 | 210 | -8 | 287 | -131 | 196 | 868 | 588 | 182 | 1.115 | 1.053 | 1.208 | 1.082 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -9 | -41 | -58 | -53 | -65 | -251 | -205 | -150 |
| EBITDA | 182 | 210 | -8 | 280 | -140 | 187 | 800 | 529 | -117 | 723 | 789 | 828 | 931 |
| Depreciation & amort. | -86 | -108 | -148 | -0 | -0 | -0 | -18 | -156 | -428 | -494 | -572 | -771 | -835 |
| EBIT | 97 | 102 | -156 | 280 | -140 | 187 | 782 | 373 | -545 | 229 | 216 | 57 | 96 |
| Net financials | 6 | -4 | 171 | 264 | -156 | 9 | 717 | -384 | 126 | -353 | -765 | 51 | 30 |
| Profit before tax | 103 | 98 | 15 | 256 | -165 | 196 | 1.498 | -10 | -419 | -124 | -548 | 108 | 126 |
| Tax | -0 | -0 | -0 | -0 | -0 | -21 | 189 | 112 | -115 | 46 | 3 | -0 | 22 |
| Net profit | 103 | 98 | 15 | 256 | -165 | 217 | 1.310 | -123 | -304 | -170 | -551 | 109 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 737 | 706 | 686 | 920 | 844 | 1.361 | 2.976 | 3.042 | 3.323 | 3.813 | 2.149 | 3.893 | 5.242 |
| Equity | 47 | 145 | 160 | 416 | 306 | 523 | 1.833 | 1.656 | 1.352 | 1.182 | 631 | 739 | 844 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 391 | 576 | 967 | 425 | 1.312 | 1.933 |
| Short-term debt | 691 | 562 | 526 | 503 | 538 | 838 | 1.135 | 940 | 1.395 | 1.663 | 1.093 | 1.841 | 2.440 |
| Total debt | 691 | 562 | 526 | 503 | 538 | 838 | 1.135 | 1.330 | 1.971 | 2.630 | 1.518 | 3.154 | 4.373 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|