| Revenue | DKK 78K | +4% |
| EBITDA | DKK 39K | +3% |
| Net profit | DKK 42K | +8% |
| Total assets | DKK 1,7M | +5% |
| Equity | DKK 399K | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63 | 68 | 80 | 97 | 56 | 56 | 62 | 65 | 66 | 112 | 72 | 75 | 78 |
| Staff expenses | -15 | -18 | -24 | -23 | -24 | -10 | -8 | -11 | -8 | -11 | -13 | -20 | -19 |
| EBITDA | 20 | 29 | 30 | 40 | 16 | 40 | 38 | 47 | 52 | 76 | 43 | 38 | 39 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -31 | -31 | -31 | -31 | -0 | -0 | -0 | -0 |
| EBIT | 20 | 29 | 30 | 40 | 16 | 9 | 7 | 16 | 21 | 76 | 43 | 38 | 39 |
| Net financials | 0 | 0 | -1 | 38 | 3 | 2 | 0 | 1 | 2 | -22 | 10 | 12 | 15 |
| Profit before tax | 20 | 29 | 29 | 79 | 19 | 11 | 8 | 17 | 23 | 55 | 53 | 50 | 54 |
| Tax | 5 | 7 | 7 | 19 | 4 | 2 | 2 | 4 | 5 | 12 | 12 | 11 | 12 |
| Net profit | 15 | 21 | 22 | 60 | 15 | 9 | 6 | 13 | 18 | 42 | 41 | 39 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93 | 105 | 135 | 208 | 200 | 329 | 303 | 278 | 261 | 1.503 | 1.586 | 1.641 | 1.726 |
| Equity | 71 | 92 | 115 | 174 | 189 | 198 | 204 | 217 | 234 | 277 | 318 | 357 | 399 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 126 | 94 | 15 | 6 | 1.208 | 1.248 | 1.266 | 1.311 |
| Short-term debt | 22 | 13 | 20 | 33 | 11 | 6 | 6 | 46 | 20 | 19 | 19 | 18 | 16 |
| Total debt | 22 | 13 | 20 | 33 | 11 | 132 | 100 | 61 | 26 | 1.226 | 1.268 | 1.284 | 1.327 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|