| Revenue | DKK 29K | +193% |
| EBITDA | DKK 29K | +193% |
| Net profit | DKK -2K | +89% |
| Total assets | DKK 1,5M | -2% |
| Equity | DKK 927K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 112 | 63 | 57 | 71 | 70 | 69 | 68 | 67 | 96 | 14 | 61 | 10 | 29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 112 | 63 | 57 | 71 | 70 | 69 | 68 | 67 | 64 | 14 | 61 | 10 | 29 |
| Depreciation & amort. | 17 | 17 | 17 | 17 | 17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 |
| EBIT | 95 | 46 | 40 | 54 | 53 | 52 | 51 | 50 | 47 | -3 | 44 | -7 | 12 |
| Net financials | -36 | -34 | -33 | -32 | -30 | -29 | -27 | -26 | -24 | -23 | -20 | -17 | -14 |
| Profit before tax | 60 | 12 | 7 | 23 | 22 | 23 | 24 | 24 | 22 | -25 | 24 | -24 | -3 |
| Tax | 15 | -5 | -14 | -18 | 5 | 5 | 5 | 5 | 5 | -6 | 5 | -5 | -1 |
| Net profit | 45 | 17 | 21 | 41 | 17 | 18 | 19 | 19 | 17 | -20 | 19 | -19 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.703 | 1.674 | 1.658 | 1.662 | 1.665 | 1.646 | 1.641 | 1.633 | 1.633 | 1.562 | 1.565 | 1.513 | 1.480 |
| Equity | 780 | 797 | 818 | 859 | 876 | 894 | 913 | 931 | 949 | 929 | 948 | 929 | 927 |
| Long-term debt | 401 | 385 | 369 | 351 | 332 | 311 | 290 | 266 | 241 | 214 | 246 | 215 | 182 |
| Short-term debt | 118 | 100 | 99 | 108 | 116 | 104 | 106 | 107 | 118 | 100 | 54 | 57 | 61 |
| Total debt | 519 | 485 | 468 | 459 | 448 | 415 | 395 | 373 | 359 | 314 | 300 | 272 | 243 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|