| Revenue | DKK 464K | +142% |
| EBITDA | DKK 464K | +142% |
| Net profit | DKK 69K | +107% |
| Total assets | DKK 4,3M | -6% |
| Equity | DKK 290K | +32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 484 | 445 | 372 | 305 | 366 | 427 | 441 | 530 | 468 | 251 | 356 | 192 | 464 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 484 | 445 | 372 | 305 | 366 | 427 | 441 | 530 | 468 | 251 | 356 | 192 | 464 |
| Depreciation & amort. | 194 | -194 | -194 | -198 | -194 | -195 | -206 | -185 | -180 | -183 | -180 | -1.235 | -194 |
| EBIT | 290 | 252 | 178 | 107 | 172 | 232 | 235 | 345 | 288 | 68 | 176 | -1.044 | 270 |
| Net financials | -212 | -191 | -176 | -162 | -151 | -141 | -134 | -125 | -117 | -178 | -114 | -195 | -186 |
| Profit before tax | 79 | 60 | 2 | -55 | 22 | 91 | 101 | 220 | 171 | -110 | 62 | -1.239 | 84 |
| Tax | 20 | -3 | -31 | -58 | 5 | 20 | 22 | 49 | 38 | -21 | 14 | -273 | 15 |
| Net profit | 59 | 63 | 33 | 3 | 17 | 71 | 79 | 172 | 133 | -89 | 48 | -966 | 69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.247 | 7.003 | 6.884 | 6.513 | 6.307 | 6.229 | 6.031 | 5.933 | 5.683 | 5.536 | 5.359 | 4.517 | 4.261 |
| Equity | 657 | 719 | 752 | 756 | 773 | 844 | 922 | 1.094 | 1.227 | 1.138 | 1.186 | 220 | 290 |
| Long-term debt | 5.362 | 5.084 | 4.778 | 4.535 | 4.193 | 3.843 | 3.495 | 3.168 | 2.824 | 3.013 | 2.808 | 2.658 | 2.538 |
| Short-term debt | 376 | 381 | 598 | 544 | 694 | 898 | 998 | 1.085 | 1.075 | 856 | 870 | 1.416 | 1.238 |
| Total debt | 5.738 | 5.465 | 5.376 | 5.079 | 4.887 | 4.741 | 4.494 | 4.253 | 3.898 | 3.869 | 3.678 | 4.074 | 3.776 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|