| Revenue | DKK 312K | -15% |
| EBITDA | DKK 312K | -15% |
| Net profit | DKK 116K | -25% |
| Total assets | DKK 4,3M | -2% |
| Equity | DKK 2,9M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 525 | 477 | 399 | 306 | 479 | 450 | 475 | 442 | 386 | 497 | 465 | 369 | 312 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 525 | 477 | 399 | 306 | 479 | 450 | 475 | 442 | 386 | 497 | 465 | 369 | 312 |
| Depreciation & amort. | -110 | -142 | -107 | -125 | -95 | -89 | -83 | -86 | -88 | -88 | -88 | -88 | -88 |
| EBIT | 415 | 335 | 292 | 181 | 384 | 361 | 391 | 356 | 298 | 409 | 377 | 281 | 224 |
| Net financials | -202 | -186 | -176 | -162 | -151 | -134 | -120 | -112 | -107 | -94 | -95 | -81 | -75 |
| Profit before tax | 213 | 149 | 116 | 19 | 233 | 227 | 271 | 244 | 191 | 315 | 282 | 200 | 149 |
| Tax | 53 | 37 | 19 | 4 | 51 | 50 | 60 | 53 | 42 | 70 | 62 | 44 | 33 |
| Net profit | 160 | 112 | 96 | 14 | 182 | 176 | 211 | 191 | 149 | 245 | 220 | 156 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.755 | 4.537 | 4.247 | 4.114 | 4.050 | 3.977 | 3.973 | 4.067 | 4.211 | 4.308 | 4.356 | 4.327 | 4.260 |
| Equity | 998 | 1.110 | 1.206 | 1.220 | 1.402 | 1.579 | 1.790 | 1.980 | 2.129 | 2.374 | 2.594 | 2.750 | 2.866 |
| Long-term debt | 2.520 | 2.368 | 2.219 | 2.061 | 1.893 | 1.729 | 1.521 | 1.355 | 1.160 | 957 | 745 | 524 | 335 |
| Short-term debt | 1.160 | 987 | 756 | 769 | 683 | 593 | 578 | 642 | 825 | 874 | 908 | 940 | 942 |
| Total debt | 3.679 | 3.355 | 2.975 | 2.829 | 2.577 | 2.322 | 2.099 | 1.997 | 1.985 | 1.831 | 1.653 | 1.464 | 1.277 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LA PAZ HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bo Voght Nordencrone | Management | 0 companies |