| Revenue | DKK 792K | +5% |
| EBITDA | DKK 792K | +5% |
| Net profit | DKK 551K | +7% |
| Total assets | DKK 5,3M | +14% |
| Equity | DKK 2,7M | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 330 | 480 | 435 | 393 | 375 | 383 | 386 | 192 | 490 | 610 | 1.111 | 752 | 792 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 297 | 444 | 404 | 393 | 375 | 120 | 386 | 192 | 490 | 610 | 1.111 | 752 | 792 |
| Depreciation & amort. | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -31 | -40 |
| EBIT | 267 | 414 | 374 | 363 | 345 | 90 | 356 | 162 | 461 | 580 | 1.081 | 721 | 752 |
| Net financials | -229 | -177 | -154 | -159 | -149 | -125 | -117 | -108 | -88 | -82 | -67 | -72 | -61 |
| Profit before tax | 38 | 237 | 219 | 204 | 195 | -34 | 239 | 55 | 373 | 497 | 1.014 | 649 | 691 |
| Tax | 243 | 60 | 55 | 50 | 40 | -4 | 53 | 13 | 81 | 110 | 227 | 136 | 140 |
| Net profit | -773 | 177 | 164 | 154 | 156 | -30 | 186 | 42 | 292 | 387 | 787 | 513 | 551 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.779 | 4.531 | 4.444 | 4.630 | 4.518 | 4.033 | 4.033 | 4.038 | 3.918 | 5.671 | 5.099 | 4.622 | 5.269 |
| Equity | -690 | -513 | -348 | -194 | -38 | -69 | 117 | 159 | 451 | 837 | 1.625 | 2.138 | 2.690 |
| Long-term debt | 2.416 | 1.976 | 1.622 | 1.481 | 1.380 | 1.274 | 1.168 | 1.065 | 958 | 852 | 0 | 478 | 478 |
| Short-term debt | 3.035 | 3.041 | 3.137 | 3.304 | 3.133 | 2.789 | 2.687 | 2.747 | 2.437 | 3.902 | 3.388 | 1.925 | 2.033 |
| Total debt | 5.451 | 5.017 | 4.759 | 4.785 | 4.513 | 4.063 | 3.856 | 3.812 | 3.395 | 4.754 | 3.388 | 2.403 | 2.512 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|