| Revenue | DKK 1M | -25% |
| EBITDA | DKK 945K | -30% |
| Net profit | DKK 1,8M | -9% |
| Total assets | DKK 22,4M | +2% |
| Equity | DKK 20,1M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 954 | 1.194 | 1.232 | 1.245 | 1.313 | 1.301 | 1.795 | 1.279 | 1.474 | 1.336 | 1.338 | 1.301 | 1.397 | 1.045 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 936 | 1.167 | 1.190 | 1.137 | 1.281 | 1.264 | 1.771 | 1.255 | 1.452 | 1.306 | 1.303 | 1.276 | 1.354 | 945 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 936 | 1.167 | 1.190 | 1.137 | 1.281 | 1.264 | 1.771 | 1.255 | 1.452 | 1.306 | 1.303 | 1.276 | 1.354 | 945 |
| Net financials | -53 | 138 | 125 | 151 | -166 | 380 | 97 | 738 | 316 | 4.499 | -922 | 69 | 871 | 1.015 |
| Profit before tax | 883 | 1.305 | 1.315 | 1.288 | 1.115 | 1.644 | 1.868 | 1.993 | 1.768 | 5.805 | 381 | 1.345 | 2.225 | 1.960 |
| Tax | 221 | 185 | 327 | 306 | 245 | 362 | 411 | 439 | 509 | 791 | 287 | 277 | 304 | 209 |
| Net profit | 662 | 1.120 | 987 | 983 | 870 | 1.283 | 1.457 | 1.555 | 1.260 | 5.014 | 94 | 1.068 | 1.921 | 1.752 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.773 | 15.307 | 15.888 | 16.752 | 16.400 | 17.488 | 18.173 | 18.482 | 40.529 | 31.512 | 24.930 | 23.144 | 22.025 | 22.393 |
| Equity | 8.277 | 9.297 | 10.185 | 10.967 | 11.337 | 12.519 | 13.977 | 14.531 | 15.291 | 19.804 | 19.398 | 20.467 | 19.387 | 20.139 |
| Long-term debt | 3.763 | 3.561 | 3.346 | 3.142 | 2.936 | 2.729 | 2.520 | 2.311 | 2.083 | 1.861 | 1.640 | 1.605 | 1.612 | 1.362 |
| Short-term debt | 627 | 1.412 | 1.368 | 1.694 | 1.225 | 1.383 | 867 | 882 | 22.425 | 9.155 | 3.266 | 511 | 525 | 438 |
| Total debt | 4.391 | 4.973 | 4.714 | 4.836 | 4.161 | 4.112 | 3.387 | 3.194 | 24.508 | 11.015 | 4.906 | 2.116 | 2.137 | 1.800 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|