| Revenue | DKK 1,9M | +1% |
| EBITDA | DKK 565K | -27% |
| Net profit | DKK 149K | -56% |
| Total assets | DKK 5,6M | -4% |
| Equity | DKK 1,8M | +9% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 53 | 289 | 133 | 265 | 671 | 878 | 917 | 1.268 | 1.390 | 1.657 | 1.861 | 1.886 |
| Staff expenses | -0 | -0 | -8 | -0 | -0 | -81 | -191 | -153 | -212 | -665 | -966 | -1.064 | -1.312 |
| EBITDA | 93 | 53 | 281 | 133 | 265 | 590 | 687 | 673 | 1.056 | 667 | 677 | 775 | 565 |
| Depreciation & amort. | 53 | 15 | -131 | -118 | -91 | -373 | -339 | -275 | -632 | -416 | -345 | -258 | -241 |
| EBIT | 40 | 38 | 150 | 15 | 175 | 217 | 347 | 397 | 425 | 251 | 332 | 517 | 324 |
| Net financials | 0 | 0 | -19 | 21 | -44 | -60 | -81 | -51 | 129 | 25 | -200 | -83 | -133 |
| Profit before tax | 38 | 64 | 130 | 37 | 131 | 156 | 266 | 346 | 554 | 276 | 132 | 434 | 191 |
| Tax | -116 | 22 | 36 | 12 | 29 | 35 | 60 | 115 | 85 | 12 | 29 | 96 | 42 |
| Net profit | 154 | 42 | 94 | 25 | 102 | 121 | 206 | 231 | 468 | 264 | 103 | 338 | 149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.161 | 1.450 | 1.802 | 1.786 | 2.279 | 4.301 | 5.369 | 7.641 | 7.329 | 7.955 | 4.674 | 5.833 | 5.599 |
| Equity | -249 | -207 | -113 | -89 | 13 | 134 | 340 | 571 | 939 | 1.203 | 1.306 | 1.644 | 1.792 |
| Long-term debt | 167 | 143 | 120 | 96 | 0 | 0 | 0 | 5.038 | 4.885 | 4.544 | 984 | 953 | 0 |
| Short-term debt | 1.243 | 1.514 | 1.795 | 1.780 | 2.266 | 4.136 | 4.938 | 1.825 | 1.213 | 1.903 | 2.052 | 2.808 | 3.336 |
| Total debt | 1.410 | 1.657 | 1.915 | 1.875 | 2.266 | 4.136 | 4.938 | 6.864 | 6.098 | 6.448 | 3.035 | 3.761 | 3.336 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|