| Revenue | DKK 106K | -9% |
| EBITDA | DKK 106K | -9% |
| Net profit | DKK 39K | +5% |
| Total assets | DKK 1,3M | -6% |
| Equity | DKK 664K | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 135 | 136 | 135 | 137 | 130 | 138 | 133 | 141 | 135 | 139 | 127 | 116 | 106 |
| Staff expenses | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 110 | 133 | 136 | 135 | 137 | 130 | 138 | 133 | 141 | 135 | 139 | 127 | 116 | 106 |
| Depreciation & amort. | -0 | 23 | 23 | 23 | 23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 |
| EBIT | 110 | 110 | 113 | 112 | 115 | 107 | 115 | 111 | 119 | 112 | 116 | 105 | 93 | 83 |
| Net financials | -41 | -38 | -42 | -28 | -14 | -13 | -12 | -9 | -8 | -11 | -9 | -19 | -39 | -26 |
| Profit before tax | 69 | 73 | 71 | 84 | 100 | 95 | 102 | 101 | 111 | 101 | 107 | 85 | 54 | 57 |
| Tax | 23 | 24 | 23 | 25 | 30 | 26 | 28 | 27 | 29 | 28 | 29 | 24 | 17 | 18 |
| Net profit | 46 | 49 | 48 | 59 | 70 | 69 | 75 | 74 | 81 | 74 | 78 | 61 | 37 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.883 | 1.886 | 1.885 | 1.566 | 1.535 | 1.494 | 1.523 | 1.561 | 1.483 | 1.489 | 1.514 | 1.410 | 1.372 | 1.286 |
| Equity | 127 | 126 | 173 | 173 | 243 | 252 | 327 | 401 | 374 | 448 | 526 | 588 | 625 | 664 |
| Long-term debt | 1.635 | 1.636 | 1.632 | 1.281 | 1.241 | 1.141 | 1.095 | 1.043 | 989 | 936 | 884 | 728 | 10 | 15 |
| Short-term debt | 121 | 124 | 79 | 111 | 51 | 101 | 101 | 117 | 120 | 105 | 104 | 94 | 738 | 607 |
| Total debt | 1.756 | 1.760 | 1.711 | 1.393 | 1.292 | 1.242 | 1.196 | 1.160 | 1.109 | 1.041 | 988 | 822 | 748 | 622 |
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 |
|---|