| Revenue | DKK 215K | -5% |
| EBITDA | DKK 215K | -5% |
| Net profit | DKK 122K | -28% |
| Total assets | DKK 2,5M | +6% |
| Equity | DKK 1M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 119 | 69 | 59 | 130 | 123 | 144 | 155 | 175 | 191 | 191 | 202 | 207 | 227 | 215 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 119 | 69 | 59 | 130 | 123 | 144 | 155 | 175 | 191 | 191 | 202 | 207 | 227 | 215 |
| Depreciation & amort. | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 |
| EBIT | 94 | 44 | 34 | 105 | 98 | 118 | 130 | 150 | 166 | 166 | 177 | 182 | 202 | 190 |
| Net financials | -74 | -66 | -63 | -62 | -61 | -60 | -53 | -44 | -47 | 26 | -121 | -7 | 14 | -33 |
| Profit before tax | 20 | -22 | -29 | 43 | 37 | 59 | 77 | 106 | 120 | 191 | 56 | 175 | 216 | 157 |
| Tax | 5 | -6 | -7 | 11 | 6 | 15 | 17 | 24 | 28 | 40 | 12 | 38 | 47 | 35 |
| Net profit | 15 | -17 | -22 | 32 | 31 | 44 | 60 | 82 | 92 | 152 | 43 | 136 | 169 | 122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.807 | 1.792 | 1.875 | 1.892 | 1.916 | 1.958 | 1.786 | 1.782 | 1.865 | 2.024 | 2.030 | 2.181 | 2.373 | 2.521 |
| Equity | 105 | 88 | 66 | 98 | 129 | 173 | 233 | 314 | 406 | 558 | 601 | 737 | 906 | 1.028 |
| Long-term debt | 134 | 122 | 107 | 92 | 74 | 55 | 34 | 11 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.562 | 1.582 | 1.701 | 1.702 | 1.713 | 1.730 | 1.519 | 1.456 | 1.459 | 1.467 | 1.429 | 1.443 | 1.467 | 1.493 |
| Total debt | 1.697 | 1.703 | 1.809 | 1.794 | 1.788 | 1.786 | 1.553 | 1.467 | 1.459 | 1.467 | 1.429 | 1.443 | 1.467 | 1.493 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|