| Revenue | DKK 187K | +3% |
| EBITDA | DKK 187K | +3% |
| Net profit | DKK 394K | +172% |
| Total assets | DKK 3,9M | -26% |
| Equity | DKK 3,6M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 219 | 153 | 192 | 231 | 209 | 239 | 202 | 215 | 223 | 175 | 191 | 182 | 187 |
| Staff expenses | -130 | -100 | -100 | -100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 89 | 53 | 92 | 131 | 209 | 239 | 202 | 215 | 223 | 175 | 191 | 182 | 187 |
| Depreciation & amort. | 5 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -50 | -50 | -50 | -50 | -50 |
| EBIT | 84 | 49 | 87 | 126 | 205 | 239 | 202 | 215 | 172 | 125 | 141 | 132 | 137 |
| Net financials | -58 | -44 | -42 | -46 | -51 | -50 | -51 | -51 | -49 | -49 | -60 | 69 | 383 |
| Profit before tax | 26 | 4 | 45 | 79 | 153 | 189 | 151 | 164 | 124 | 76 | 81 | 201 | 520 |
| Tax | 6 | 1 | 11 | 19 | 33 | 42 | 33 | 37 | 27 | 29 | 29 | 56 | 126 |
| Net profit | 19 | 3 | 34 | 60 | 120 | 148 | 118 | 127 | 96 | 47 | 52 | 145 | 394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.341 | 6.514 | 6.227 | 6.314 | 6.426 | 6.615 | 6.733 | 7.102 | 5.781 | 5.375 | 5.447 | 5.325 | 3.939 |
| Equity | 4.317 | 4.320 | 4.354 | 4.414 | 4.534 | 4.682 | 4.800 | 4.926 | 3.672 | 3.327 | 3.322 | 3.273 | 3.606 |
| Long-term debt | 1.807 | 1.807 | 1.800 | 1.800 | 1.800 | 1.800 | 1.800 | 2.080 | 1.958 | 1.898 | 1.837 | 1.776 | 0 |
| Short-term debt | 217 | 387 | 74 | 100 | 92 | 134 | 133 | 95 | 152 | 149 | 288 | 276 | 333 |
| Total debt | 2.024 | 2.194 | 1.874 | 1.900 | 1.892 | 1.934 | 1.933 | 2.175 | 2.110 | 2.048 | 2.125 | 2.052 | 333 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|