| Revenue | DKK 389K | +8% |
| EBITDA | DKK 184K | -32% |
| Net profit | DKK 621K | -68% |
| Total assets | DKK 16,5M | -1% |
| Equity | DKK 9,3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 613 | 687 | 710 | 723 | 673 | 768 | 671 | 556 | 662 | 649 | 713 | 361 | 389 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -90 | -205 |
| EBITDA | 534 | 500 | 520 | 723 | 673 | 768 | 671 | -897 | 662 | 649 | 713 | 270 | 184 |
| Depreciation & amort. | -0 | -0 | -0 | -191 | -191 | -193 | -188 | -112 | -112 | -112 | -121 | -121 | -104 |
| EBIT | 534 | 500 | 520 | 533 | 483 | 575 | 483 | -1.008 | 550 | 537 | 592 | 149 | 80 |
| Net financials | 352 | -59 | -253 | -680 | -91 | -258 | -545 | -733 | 437 | 570 | 303 | 1.787 | 510 |
| Profit before tax | 886 | 440 | 266 | -148 | 392 | 317 | -62 | -1.742 | 987 | 1.107 | 895 | 1.936 | 590 |
| Tax | 51 | -36 | 60 | -113 | 60 | 82 | 68 | -205 | 140 | 136 | 148 | 5 | -31 |
| Net profit | 834 | 476 | 207 | -34 | 332 | 235 | -130 | -1.537 | 846 | 971 | 747 | 1.932 | 621 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.503 | 18.557 | 18.388 | 18.175 | 18.068 | 17.804 | 17.310 | 14.043 | 14.227 | 14.633 | 15.025 | 16.768 | 16.526 |
| Equity | — | 5.712 | 5.870 | 5.785 | 6.067 | 6.251 | 6.068 | 4.477 | 5.323 | 6.238 | 6.885 | 8.758 | 9.318 |
| Long-term debt | 20.327 | 19.714 | 19.004 | 15.615 | 17.624 | 16.935 | 16.011 | 15.089 | 14.120 | 6.750 | 6.407 | 6.021 | 5.600 |
| Short-term debt | 1.662 | 650 | 728 | 814 | 1.002 | 892 | 1.169 | 991 | 848 | 898 | 932 | 1.137 | 702 |
| Total debt | 21.989 | 20.363 | 12.519 | 12.390 | 18.626 | 17.826 | 17.180 | 16.080 | 14.969 | 7.648 | 7.339 | 7.158 | 6.302 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|