| Revenue | DKK 208K | -3% |
| EBITDA | DKK 208K | -3% |
| Net profit | DKK 1,6M | +2092% |
| Total assets | DKK 6,3M | +43% |
| Equity | DKK 4,5M | +51% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92 | 305 | 336 | 268 | 173 | 202 | 221 | 203 | 236 | 257 | 270 | 215 | 208 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 63 | 305 | 336 | 268 | 173 | 202 | 221 | 203 | 236 | 257 | 270 | 215 | 208 |
| Depreciation & amort. | -38 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 |
| EBIT | 24 | 151 | 183 | 115 | 20 | 49 | 68 | 50 | 83 | 104 | 117 | 62 | 55 |
| Net financials | -297 | -121 | 23 | -104 | 136 | 186 | -42 | 305 | 292 | 311 | 96 | 31 | 1.553 |
| Profit before tax | -242 | 30 | 206 | 11 | 156 | 235 | 26 | 355 | 375 | 416 | 213 | 93 | 1.608 |
| Tax | 15 | 21 | 30 | 10 | -10 | -2 | 6 | 4 | 13 | 15 | 14 | 21 | 26 |
| Net profit | -257 | 9 | 176 | 1 | 166 | 238 | 20 | 352 | 363 | 400 | 199 | 72 | 1.581 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.353 | 5.093 | 5.179 | 5.081 | 5.174 | 4.489 | 4.412 | 4.261 | 4.551 | 4.518 | 4.495 | 4.397 | 6.291 |
| Equity | 2.306 | 2.219 | 2.296 | 2.198 | 2.263 | 2.215 | 2.129 | 2.373 | 2.625 | 2.912 | 2.996 | 3.009 | 4.529 |
| Long-term debt | 2.834 | 2.836 | 2.837 | 2.838 | 2.839 | 1.884 | 1.770 | 1.540 | 1.425 | 1.309 | 1.190 | 1.072 | 956 |
| Short-term debt | 212 | 33 | 21 | 21 | 48 | 366 | 490 | 322 | 475 | 272 | 282 | 290 | 780 |
| Total debt | 3.047 | 2.869 | 2.857 | 2.858 | 2.887 | 2.250 | 2.260 | 1.862 | 1.900 | 1.580 | 1.473 | 1.361 | 1.736 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|