| Revenue | DKK 183K | -3% |
| EBITDA | DKK 183K | -3% |
| Net profit | DKK 317K | +634% |
| Total assets | DKK 5,2M | +6% |
| Equity | DKK 2,7M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 87 | 75 | 89 | 93 | 100 | 159 | 212 | 214 | 198 | 179 | 196 | 188 | 183 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 87 | 75 | 89 | 93 | 100 | 159 | 212 | 214 | 198 | 179 | 196 | 188 | 183 |
| Depreciation & amort. | -40 | -42 | -42 | -42 | -86 | -89 | -93 | -105 | -105 | -105 | -105 | -105 | -105 |
| EBIT | 46 | 33 | 47 | 51 | 14 | 69 | 119 | 109 | 93 | 74 | 91 | 83 | 78 |
| Net financials | -93 | 189 | -238 | 295 | 87 | -74 | -40 | -70 | 69 | 252 | 28 | -4 | 275 |
| Profit before tax | -47 | 222 | -191 | 346 | 101 | -4 | 78 | 40 | 162 | 326 | 120 | 80 | 353 |
| Tax | 14 | 8 | 17 | 2 | -49 | 18 | 20 | 4 | 36 | 32 | 38 | 37 | 36 |
| Net profit | -61 | 214 | -208 | 345 | 150 | -23 | 58 | 36 | 126 | 294 | 82 | 43 | 317 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.484 | 4.751 | 3.941 | 4.307 | 5.651 | 5.553 | 5.285 | 5.344 | 5.387 | 5.097 | 5.019 | 4.907 | 5.196 |
| Equity | 2.485 | 2.602 | 2.296 | 2.541 | 2.691 | 2.565 | 2.517 | 2.445 | 2.460 | 2.641 | 2.609 | 2.534 | 2.729 |
| Long-term debt | 1.234 | 1.187 | 1.142 | 1.090 | 2.250 | 2.131 | 2.011 | 1.892 | 1.772 | 1.652 | 1.518 | 1.395 | 1.273 |
| Short-term debt | 553 | 743 | 272 | 449 | 461 | 586 | 464 | 711 | 815 | 442 | 507 | 569 | 763 |
| Total debt | 1.787 | 1.930 | 1.414 | 1.540 | 2.711 | 2.717 | 2.475 | 2.603 | 2.587 | 2.094 | 2.025 | 1.965 | 2.036 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|