| Revenue | DKK 1,4M | +240% |
| EBITDA | DKK 1,4M | +240% |
| Net profit | DKK 125K | -52% |
| Total assets | DKK 13,1M | +42% |
| Equity | DKK 2,4M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 583 | 493 | 313 | 314 | 398 | 867 | 256 | 667 | 440 | -114 | 523 | 403 | 1.373 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 583 | 493 | 313 | 314 | 398 | 867 | 256 | 667 | 440 | -114 | 523 | 403 | 1.373 |
| Depreciation & amort. | -141 | -172 | -121 | -154 | -159 | -171 | -176 | -216 | -159 | -185 | -163 | -168 | -257 |
| EBIT | 442 | 321 | 192 | 160 | 239 | 696 | 80 | 451 | 281 | -299 | 360 | 236 | 1.116 |
| Net financials | -230 | -145 | -94 | -195 | -175 | -301 | 91 | 148 | 20 | 264 | -50 | 114 | -626 |
| Profit before tax | 211 | 176 | 97 | -35 | 63 | 394 | 170 | 599 | 300 | -35 | 310 | 269 | 432 |
| Tax | 53 | 38 | 7 | 14 | -93 | 121 | -33 | 74 | -22 | -102 | 12 | 9 | 308 |
| Net profit | 159 | 138 | 90 | -49 | 156 | 273 | 203 | 525 | 322 | 67 | 298 | 260 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.426 | 4.880 | 4.655 | 6.698 | 6.638 | 7.224 | 7.013 | 7.237 | 7.389 | 8.230 | 9.553 | 9.264 | 13.143 |
| Equity | 32 | 170 | 260 | 211 | 367 | 640 | 844 | 1.377 | 1.699 | 1.766 | 2.064 | 2.323 | 2.448 |
| Long-term debt | 4.365 | 4.147 | 3.967 | 4.795 | 4.485 | 4.158 | 3.918 | 3.238 | 3.064 | 2.791 | 2.504 | 4.314 | 7.598 |
| Short-term debt | 1.029 | 552 | 407 | 1.652 | 1.786 | 2.337 | 2.094 | 2.395 | 2.425 | 3.458 | 4.765 | 2.391 | 2.691 |
| Total debt | 5.394 | 4.699 | 4.375 | 6.448 | 6.271 | 6.495 | 6.012 | 5.634 | 5.489 | 6.249 | 7.269 | 6.705 | 10.289 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|