| Revenue | DKK 260K | +0% |
| EBITDA | DKK 190K | +0% |
| Net profit | DKK 40K | +180% |
| Total assets | DKK 2,8M | +0% |
| Equity | DKK 1,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 274 | 268 | 265 | 264 | 306 | 310 | 310 | 260 | 260 | 260 | 260 | 260 | 260 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 274 | 268 | 265 | 264 | 209 | 259 | 209 | 213 | 216 | 109 | 220 | 190 | 190 |
| Depreciation & amort. | -55 | -55 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -45 | -45 | -45 | -45 |
| EBIT | 219 | 214 | 204 | 203 | 148 | 199 | 149 | 153 | 156 | 64 | 175 | 145 | 145 |
| Net financials | -117 | -124 | -99 | -30 | -9 | -39 | 16 | 12 | 90 | -0 | 124 | -171 | -83 |
| Profit before tax | 102 | 89 | 106 | 174 | 139 | 160 | 165 | 164 | 246 | 64 | 299 | -27 | 62 |
| Tax | 26 | 28 | 28 | 51 | 19 | 34 | 27 | 29 | 30 | 10 | 34 | 23 | 22 |
| Net profit | 76 | 62 | 78 | 123 | 120 | 125 | 138 | 136 | 216 | 54 | 265 | -50 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.504 | 2.442 | 2.476 | 2.402 | 2.342 | 2.291 | 2.255 | 2.321 | 2.486 | 2.560 | 2.774 | 2.809 | 2.808 |
| Equity | 471 | 533 | 611 | 251 | 371 | 497 | 635 | 771 | 987 | 1.041 | 1.306 | 1.256 | 1.296 |
| Long-term debt | 1.760 | 1.606 | 1.502 | 1.319 | 1.098 | 932 | 882 | 831 | 778 | 727 | 687 | 647 | 606 |
| Short-term debt | 268 | 301 | 362 | 382 | 475 | 469 | 387 | 402 | 516 | 603 | 733 | 728 | 685 |
| Total debt | 2.028 | 1.908 | 1.864 | 1.701 | 1.573 | 1.401 | 1.269 | 1.233 | 1.294 | 1.330 | 1.420 | 1.374 | 1.291 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|