| Revenue | DKK 328K | +645% |
| EBITDA | DKK 306K | +595% |
| Net profit | DKK -432 | +100% |
| Total assets | DKK 5,7M | -1% |
| Equity | DKK 893K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 224 | 228 | 247 | 238 | 221 | 253 | 230 | 264 | 307 | 339 | 325 | 339 | 44 | 328 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 224 | 228 | 247 | 238 | 221 | 253 | 230 | 264 | 307 | 339 | 325 | 339 | 44 | 306 |
| Depreciation & amort. | 31 | -32 | -32 | -32 | -32 | -33 | -32 | -34 | -44 | -47 | -35 | -35 | -96 | -139 |
| EBIT | 193 | 197 | 214 | 206 | 188 | 220 | 198 | 230 | 263 | 292 | 291 | 304 | -52 | 166 |
| Net financials | -115 | -82 | -66 | -59 | -54 | -26 | -48 | -52 | -54 | -46 | -39 | -44 | -109 | -167 |
| Profit before tax | 78 | 115 | 148 | 146 | 135 | 195 | 149 | 178 | 209 | 245 | 252 | 260 | -161 | -0 |
| Tax | 22 | 29 | 27 | 32 | 30 | 43 | 33 | 40 | 46 | 54 | 56 | 57 | -35 | -0 |
| Net profit | 57 | 86 | 121 | 114 | 105 | 152 | 117 | 139 | 164 | 191 | 196 | 204 | -126 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.348 | 3.331 | 3.298 | 3.266 | 3.233 | 3.326 | 3.396 | 3.470 | 3.661 | 3.532 | 3.581 | 3.414 | 5.770 | 5.708 |
| Equity | 257 | 342 | 464 | 578 | 683 | 784 | 797 | 830 | 886 | 966 | 1.049 | 1.138 | 894 | 893 |
| Long-term debt | 2.231 | 2.092 | 1.950 | 1.809 | 1.929 | 1.965 | 1.832 | 1.696 | 1.560 | 1.420 | 1.275 | 1.167 | 1.575 | 1.383 |
| Short-term debt | 839 | 846 | 808 | 774 | 491 | 404 | 561 | 708 | 948 | 863 | 966 | 800 | 3.027 | 3.157 |
| Total debt | 3.069 | 2.937 | 2.759 | 2.583 | 2.420 | 2.369 | 2.394 | 2.404 | 2.507 | 2.283 | 2.241 | 1.967 | 4.602 | 4.540 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|