| Revenue | DKK 594K | +8% |
| EBITDA | DKK 594K | +8% |
| Net profit | DKK 202K | +39% |
| Total assets | DKK 6M | -2% |
| Equity | DKK 3,4M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 584 | 611 | 664 | 666 | 689 | 698 | 718 | 728 | 646 | 652 | 538 | 552 | 594 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 584 | 611 | 519 | 520 | 543 | 698 | 718 | 728 | 646 | 652 | 538 | 552 | 594 |
| Depreciation & amort. | -133 | -146 | -0 | -0 | -0 | -146 | -151 | -154 | -157 | -191 | -230 | -248 | -255 |
| EBIT | 451 | 466 | 519 | 520 | 543 | 553 | 567 | 575 | 489 | 461 | 309 | 305 | 339 |
| Net financials | -306 | -216 | -184 | -160 | -137 | -130 | -76 | -199 | -97 | -81 | 163 | -115 | -80 |
| Profit before tax | 145 | 250 | 334 | 361 | 406 | 423 | 491 | 376 | 392 | 380 | 471 | 189 | 259 |
| Tax | 36 | 60 | 77 | 75 | 90 | 94 | 109 | 83 | 86 | 84 | 105 | 44 | 57 |
| Net profit | 109 | 190 | 257 | 285 | 316 | 329 | 383 | 293 | 305 | 296 | 367 | 146 | 202 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.954 | 5.631 | 5.504 | 5.358 | 5.215 | 5.236 | 5.108 | 6.700 | 6.853 | 7.087 | 6.857 | 6.120 | 6.017 |
| Equity | 236 | 426 | 683 | 968 | 1.284 | 1.613 | 1.996 | 2.288 | 2.594 | 2.889 | 3.256 | 3.284 | 3.364 |
| Long-term debt | 3.509 | 3.254 | 2.778 | 2.471 | 2.240 | 2.441 | 2.198 | 3.696 | 3.458 | 3.209 | 2.766 | 2.040 | 1.919 |
| Short-term debt | 2.172 | 1.854 | 1.922 | 1.789 | 1.543 | 1.022 | 736 | 513 | 557 | 721 | 543 | 490 | 402 |
| Total debt | 5.681 | 5.109 | 4.700 | 4.260 | 3.783 | 3.463 | 2.934 | 4.209 | 4.016 | 3.930 | 3.309 | 2.530 | 2.321 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
MISA FINANS ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|