| Revenue | DKK 552K | -11% |
| EBITDA | DKK 552K | -11% |
| Net profit | DKK 39K | +47% |
| Total assets | DKK 8,7M | -14% |
| Equity | DKK 708K | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 376 | 481 | 439 | 376 | 352 | 446 | 423 | 435 | 398 | 517 | 623 | 552 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 200 | 376 | 481 | 439 | 376 | 352 | 446 | 423 | 435 | 398 | 517 | 623 | 552 |
| Depreciation & amort. | 41 | -46 | -46 | -67 | -68 | -68 | -102 | -102 | -102 | -102 | -132 | -105 | -105 |
| EBIT | 159 | 331 | 435 | 371 | 308 | 284 | 343 | 320 | 332 | 296 | 385 | 518 | 448 |
| Net financials | -199 | -214 | -258 | -181 | -189 | -181 | -358 | -200 | -275 | -198 | -223 | -483 | -516 |
| Profit before tax | -39 | 117 | 177 | 190 | 119 | 103 | -14 | 120 | 57 | 98 | 162 | 35 | -69 |
| Tax | -0 | 10 | 40 | 113 | 28 | 26 | 1 | 28 | 14 | 22 | 35 | 9 | -108 |
| Net profit | -39 | 107 | 137 | 77 | 91 | 77 | -16 | 92 | 43 | 76 | 127 | 27 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.896 | 4.624 | 4.653 | 5.731 | 5.636 | 6.873 | 8.355 | 8.231 | 9.026 | 9.449 | 9.824 | 10.047 | 8.666 |
| Equity | -78 | 30 | 167 | 202 | 243 | 320 | 304 | 396 | 439 | 515 | 642 | 669 | 708 |
| Long-term debt | 1.534 | 2.093 | 4.029 | 3.803 | 3.583 | 4.075 | 6.101 | 5.720 | 6.347 | 6.722 | 6.202 | 5.682 | 4.522 |
| Short-term debt | 3.440 | 2.502 | 457 | 1.650 | 1.725 | 2.385 | 1.855 | 1.992 | 2.102 | 2.053 | 2.787 | 3.494 | 3.342 |
| Total debt | 4.974 | 4.594 | 4.486 | 5.453 | 5.308 | 6.460 | 7.956 | 7.712 | 8.449 | 8.775 | 8.988 | 9.176 | 7.864 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|