| Revenue | DKK 115M | -11% |
| EBITDA | DKK 104,6M | -9% |
| Net profit | DKK 6,9M | +367% |
| Total assets | DKK 390,8M | -15% |
| Equity | DKK 150,5M | +5% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -25 | -12 | -32 | 669 | -58 | -41 | -26 | 186.674 | 165.340 | 143.021 | 136.949 | 128.713 | 114.957 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9.889 | -10.827 | -10.876 | -11.923 | -13.389 | -10.365 |
| EBITDA | -14 | -25 | -12 | -32 | 669 | -58 | -41 | -26 | 176.150 | 154.512 | 132.145 | 125.026 | 115.324 | 104.591 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -56.005 | -55.379 | -53.683 | -52.316 | -89.077 | -69.553 |
| EBIT | -14 | -25 | -12 | -32 | 669 | -58 | -41 | -26 | 120.145 | 99.133 | 78.462 | 72.710 | 26.247 | 35.038 |
| Net financials | -78 | -82 | -199 | -213 | -110 | 58 | 277 | 19.636 | -59.104 | -42.957 | -35.459 | -34.790 | -27.345 | -25.229 |
| Profit before tax | -92 | -107 | -211 | -244 | 559 | -1 | 236 | 19.610 | 61.042 | 56.176 | 43.003 | 37.920 | -1.097 | 9.809 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 12.552 | 18.015 | 9.709 | 9.087 | 1.475 | 2.950 |
| Net profit | -92 | -107 | -211 | -244 | 559 | -1 | 236 | 19.610 | 43.616 | 38.161 | 33.293 | 28.833 | -2.572 | 6.859 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 905 | 1.362 | 1.362 | 1.362 | 1.286 | 1.286 | 1.540 | 21.654 | 770.070 | 664.058 | 613.747 | 515.743 | 458.199 | 390.751 |
| Equity | 371 | 264 | 53 | -191 | 368 | 367 | 603 | 20.418 | 64.587 | 103.668 | 131.038 | 138.245 | 143.734 | 150.456 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 650.573 | 433.160 | 351.315 | 245.874 | 187.226 | 114.963 |
| Short-term debt | 534 | 1.098 | 1.309 | 1.553 | 918 | 919 | 937 | 1.236 | 12.168 | 106.945 | 104.648 | 98.010 | 90.572 | 82.458 |
| Total debt | 534 | 1.098 | 1.309 | 1.553 | 918 | 919 | 937 | 1.236 | 662.741 | 540.105 | 455.963 | 343.884 | 277.798 | 197.421 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|