| Revenue | DKK -26K | -12% |
| EBITDA | DKK -26K | +12% |
| Net profit | DKK -22K | +20% |
| Total assets | DKK 761K | -17% |
| Equity | DKK 682K | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 80 | 76 | 188 | 133 | 113 | 117 | 125 | 179 | 26 | 144 | -29 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 83 | 80 | 76 | 129 | 133 | 113 | 117 | 125 | 179 | 26 | 144 | -29 | -26 |
| Depreciation & amort. | 9 | -9 | -9 | -8 | -10 | -10 | -10 | -10 | -10 | -10 | -0 | -0 | -0 |
| EBIT | 74 | 71 | 67 | 120 | 123 | 103 | 107 | 115 | 169 | 16 | 144 | -29 | -26 |
| Net financials | -15 | -13 | -12 | -12 | -12 | -14 | -20 | -23 | -10 | -6 | -4 | -5 | -2 |
| Profit before tax | 59 | 57 | 56 | 108 | 110 | 89 | 87 | 92 | 160 | 10 | 140 | -35 | -28 |
| Tax | 17 | 17 | 16 | 28 | 27 | 22 | 21 | 23 | 38 | 4 | 9 | -8 | -6 |
| Net profit | 42 | 41 | 40 | 81 | 84 | 67 | 65 | 70 | 122 | 6 | 132 | -27 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 630 | 621 | 605 | 710 | 840 | 1.016 | 1.098 | 1.241 | 911 | 819 | 1.054 | 916 | 761 |
| Equity | 142 | 183 | 222 | 303 | 387 | 454 | 520 | 589 | 711 | 717 | 849 | 704 | 682 |
| Long-term debt | 0 | 0 | 285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 488 | 438 | 97 | 407 | 453 | 561 | 578 | 652 | 200 | 102 | 206 | 212 | 78 |
| Total debt | 488 | 438 | 382 | 407 | 453 | 561 | 578 | 652 | 200 | 102 | 206 | 212 | 78 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|