| Revenue | DKK 747K | -16% |
| EBITDA | DKK 661K | -18% |
| Net profit | DKK 60K | -72% |
| Total assets | DKK 11,7M | +5% |
| Equity | DKK 2,3M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 151 | 199 | 323 | 321 | 701 | 798 | 889 | 609 | 467 | 933 | 889 | 747 |
| Staff expenses | -0 | -0 | -0 | -0 | -37 | -49 | -63 | -59 | -64 | -70 | -78 | -86 | -86 |
| EBITDA | 117 | 151 | 199 | 323 | 284 | 652 | 735 | 830 | 544 | 397 | 855 | 803 | 661 |
| Depreciation & amort. | 3 | -24 | -29 | -37 | -48 | -53 | -51 | -89 | -234 | -234 | -242 | -206 | -203 |
| EBIT | 115 | 126 | 171 | 286 | 235 | 599 | 684 | 740 | 310 | 163 | 613 | 596 | 458 |
| Net financials | -79 | -111 | -79 | -76 | -150 | -348 | -187 | -162 | -180 | -190 | -182 | -323 | -379 |
| Profit before tax | 35 | 16 | 92 | 210 | 86 | 251 | 497 | 578 | 130 | -27 | 431 | 273 | 79 |
| Tax | 9 | 4 | 23 | 50 | 20 | 70 | 110 | 128 | 30 | -5 | 95 | 61 | 19 |
| Net profit | 27 | 12 | 69 | 160 | 65 | 181 | 387 | 450 | 100 | -21 | 336 | 212 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.666 | 2.816 | 3.854 | 3.884 | 10.569 | 10.577 | 10.566 | 11.425 | 11.323 | 11.399 | 11.536 | 11.210 | 11.749 |
| Equity | 5 | 17 | 86 | 246 | 561 | 742 | 1.130 | 1.579 | 1.679 | 1.658 | 1.994 | 2.207 | 2.267 |
| Long-term debt | 1.610 | 2.225 | 2.986 | 2.886 | 8.811 | 7.687 | 7.437 | 7.133 | 8.019 | 8.342 | 8.045 | 7.870 | 7.592 |
| Short-term debt | 1.051 | 574 | 783 | 752 | 1.197 | 2.147 | 2.000 | 2.713 | 1.624 | 1.399 | 1.496 | 1.133 | 1.890 |
| Total debt | 2.661 | 2.799 | 3.768 | 3.639 | 10.008 | 9.834 | 9.437 | 9.846 | 9.643 | 9.741 | 9.542 | 9.003 | 9.482 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|