| Revenue | DKK 442K | +1% |
| EBITDA | DKK 313K | -36% |
| Net profit | DKK 45K | -85% |
| Total assets | DKK 10,1M | -3% |
| Equity | DKK 3,5M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 373 | 407 | 422 | 434 | 424 | 399 | 441 | 401 | 402 | 344 | 361 | 314 | 437 | 442 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 373 | 407 | 271 | 434 | 424 | 399 | 2.550 | 519 | 902 | 573 | 461 | 664 | 487 | 313 |
| Depreciation & amort. | -0 | -0 | -0 | -79 | 79 | -79 | 551 | -0 | -13 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 373 | 407 | 271 | 355 | 345 | 321 | 1.999 | 519 | 889 | 573 | 461 | 664 | 487 | 313 |
| Net financials | -275 | -307 | -291 | -281 | -209 | -149 | -678 | -35 | -172 | 293 | -64 | -77 | -91 | -90 |
| Profit before tax | 98 | 100 | -21 | 74 | 136 | 172 | 1.321 | 485 | 718 | 866 | 397 | 587 | 396 | 223 |
| Tax | 25 | 25 | -10 | 0 | 47 | 55 | 293 | 78 | 158 | 95 | 87 | 130 | 88 | 178 |
| Net profit | 73 | 75 | -10 | 73 | 89 | 117 | 1.028 | 407 | 559 | 771 | 309 | 457 | 308 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.933 | 6.907 | 6.961 | 6.701 | 6.694 | 6.928 | 8.096 | 8.296 | 8.781 | 9.553 | 9.226 | 10.193 | 10.371 | 10.111 |
| Equity | 309 | 384 | 373 | 246 | 255 | 299 | 1.254 | 1.608 | 2.114 | 2.828 | 2.980 | 3.279 | 3.527 | 3.504 |
| Long-term debt | 5.477 | 5.501 | 5.426 | 6.129 | 6.102 | 6.075 | 6.115 | 6.064 | 6.013 | 5.301 | 5.323 | 5.313 | 5.338 | 5.341 |
| Short-term debt | 1.147 | 1.023 | 1.162 | 326 | 336 | 553 | 505 | 376 | 297 | 1.016 | 493 | 1.094 | 989 | 650 |
| Total debt | 6.624 | 6.524 | 6.588 | 6.454 | 6.438 | 6.629 | 6.620 | 6.440 | 6.310 | 6.317 | 5.817 | 6.408 | 6.327 | 5.991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |