| Revenue | DKK 82K | +3% |
| EBITDA | DKK 82K | +3% |
| Net profit | DKK 52K | -7% |
| Total assets | DKK 2,6M | +0% |
| Equity | DKK 463K | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 32 | 91 | 69 | 49 | 69 | 45 | 53 | 162 | 77 | 85 | 79 | 82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 76 | 32 | 91 | 69 | -16 | 69 | 45 | 53 | 162 | 77 | 85 | 79 | 82 |
| Depreciation & amort. | -58 | -58 | -58 | -55 | -38 | -36 | -37 | -37 | -32 | -26 | -26 | -26 | -26 |
| EBIT | 17 | -27 | 33 | 14 | -55 | 32 | 8 | 16 | 130 | 51 | 58 | 52 | 55 |
| Net financials | 7 | 6 | 5 | -0 | -0 | 13 | 13 | 14 | 15 | 19 | 15 | 19 | 20 |
| Profit before tax | 24 | -21 | 38 | 14 | -55 | 45 | 21 | 29 | 144 | 70 | 73 | 72 | 75 |
| Tax | 13 | 4 | 17 | -5 | -2 | -5 | -0 | -0 | 23 | 16 | 16 | 16 | 23 |
| Net profit | 11 | -25 | 21 | 19 | -52 | 50 | 21 | 29 | 122 | 54 | 57 | 55 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.445 | 2.405 | 2.943 | 2.872 | 2.729 | 2.722 | 2.737 | 2.780 | 2.526 | 2.582 | 2.537 | 2.608 | 2.618 |
| Equity | 59 | 35 | 55 | 74 | 22 | 72 | 93 | 122 | 244 | 299 | 356 | 411 | 463 |
| Long-term debt | 2.312 | 2.300 | 2.750 | 2.750 | 2.630 | 2.630 | 2.630 | 2.630 | 2.230 | 2.204 | 2.076 | 2.076 | 2.076 |
| Short-term debt | 72 | 70 | 125 | 40 | 72 | 20 | 14 | 28 | 33 | 55 | 75 | 84 | 42 |
| Total debt | 2.384 | 2.370 | 2.875 | 2.790 | 2.702 | 2.650 | 2.644 | 2.658 | 2.263 | 2.259 | 2.151 | 2.161 | 2.118 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Navid Refahiesfandabad | Board of Directors | 0 companies |
| Ali Refahi | Board of Directors | 0 companies |
| Soroush Refahi | Board of Directors | 0 companies |
| Omid Refahiesfandabad | Board of Directors | 0 companies |
| Sirous Refahi | Board of Directors | 0 companies |