| Revenue | DKK 557K | -17% |
| EBITDA | DKK 557K | -17% |
| Net profit | DKK 131K | -19% |
| Total assets | DKK 3M | -15% |
| Equity | DKK 792K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 169 | 183 | 65 | 254 | 454 | 489 | 527 | 684 | 774 | 560 | 514 | 513 | 668 | 557 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 169 | 183 | 65 | 254 | 454 | 489 | 527 | 684 | 774 | 560 | 514 | 513 | 668 | 557 |
| Depreciation & amort. | -142 | -154 | -48 | -180 | -283 | -289 | -340 | -400 | -455 | -346 | -309 | -260 | -343 | -325 |
| EBIT | 26 | 30 | 17 | 74 | 171 | 200 | 187 | 284 | 319 | 214 | 205 | 253 | 325 | 232 |
| Net financials | -12 | -11 | -7 | -36 | -52 | -46 | -50 | -66 | -60 | -45 | -47 | -100 | -119 | -65 |
| Profit before tax | 14 | 19 | 9 | 38 | 119 | 154 | 137 | 218 | 259 | 170 | 158 | 153 | 206 | 168 |
| Tax | 4 | 5 | 2 | 9 | 26 | 34 | 30 | 48 | 55 | 37 | 35 | 34 | 45 | 37 |
| Net profit | 11 | 14 | 7 | 29 | 93 | 120 | 107 | 170 | 204 | 132 | 124 | 119 | 161 | 131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 390 | 426 | 329 | 1.597 | 1.854 | 2.110 | 2.542 | 2.966 | 3.089 | 2.724 | 2.690 | 3.952 | 3.528 | 2.990 |
| Equity | 92 | 106 | 113 | 142 | 236 | 355 | 462 | 632 | 836 | 768 | 762 | 761 | 811 | 792 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 294 | 311 | 205 | 1.435 | 1.572 | 1.675 | 1.970 | 2.176 | 2.041 | 1.705 | 1.653 | 2.883 | 2.362 | 1.807 |
| Total debt | 294 | 311 | 205 | 1.435 | 1.572 | 1.675 | 1.970 | 2.176 | 2.041 | 1.705 | 1.653 | 2.883 | 2.362 | 1.807 |
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 |
|---|