| Revenue | DKK 427K | -1% |
| EBITDA | DKK 927K | +153% |
| Net profit | DKK 583K | +138% |
| Total assets | DKK 10,2M | +7% |
| Equity | DKK 4,2M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -213 | 330 | 395 | 549 | 581 | 588 | 594 | 600 | 442 | 427 | 448 | 433 | 427 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 190 | 253 | 349 | 2.530 | 739 | 679 | 594 | 600 | 442 | 427 | 448 | -1.755 | 927 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 190 | 253 | 349 | 2.530 | 739 | 679 | 594 | 600 | 442 | 427 | 448 | -1.755 | 927 |
| Net financials | -411 | -312 | -264 | 1.796 | 15 | -55 | -107 | -80 | -58 | -75 | -75 | -189 | -179 |
| Profit before tax | -221 | 8 | 134 | 2.348 | 596 | 533 | 486 | 520 | 384 | 353 | 373 | -1.945 | 748 |
| Tax | -55 | -1 | 10 | 519 | 132 | 167 | 108 | 115 | 86 | 82 | 79 | -427 | 166 |
| Net profit | -165 | 10 | 124 | 1.828 | 464 | 366 | 378 | 405 | 298 | 271 | 294 | -1.518 | 583 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.752 | 8.708 | 8.690 | 10.440 | 10.984 | 11.440 | 11.965 | 11.754 | 11.672 | 11.613 | 11.699 | 9.492 | 10.175 |
| Equity | 668 | 678 | 801 | 2.630 | 3.094 | 3.460 | 3.838 | 4.243 | 4.541 | 4.812 | 5.106 | 3.588 | 4.171 |
| Long-term debt | -4.520 | 4.574 | 4.436 | 4.384 | 4.319 | 4.071 | 3.750 | 3.417 | 4.296 | 3.833 | 3.387 | 3.017 | 2.567 |
| Short-term debt | -3.379 | 3.272 | 3.222 | 2.676 | 2.689 | 2.862 | 3.261 | 2.910 | 1.581 | 1.645 | 1.814 | 1.918 | 2.299 |
| Total debt | -7.899 | 7.847 | 7.658 | 7.061 | 7.008 | 6.933 | 7.011 | 6.326 | 5.877 | 5.478 | 5.201 | 4.935 | 4.866 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CNT INVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Balling | Management | 0 companies |