| Revenue | DKK 463K | -1% |
| EBITDA | DKK 463K | -1% |
| Net profit | DKK 399K | +12% |
| Total assets | DKK 9M | +4% |
| Equity | DKK 2,9M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | -89 | 420 | 410 | 451 | 469 | 374 | 387 | 422 | 418 | 465 | 433 | 468 | 463 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 631 | -321 | 420 | 410 | 451 | 469 | 374 | 387 | 422 | 418 | 465 | 433 | 468 | 463 |
| Depreciation & amort. | 102 | -93 | 94 | 94 | -110 | -110 | -110 | -110 | -157 | -163 | -163 | -170 | -177 | -183 |
| EBIT | 529 | -414 | 327 | 316 | 341 | 359 | 264 | 277 | 265 | 255 | 302 | 264 | 290 | 280 |
| Net financials | -371 | -295 | -169 | -240 | -67 | -135 | -234 | -216 | -107 | 156 | 88 | -10 | 92 | 144 |
| Profit before tax | 158 | -119 | 158 | 76 | 274 | 224 | 30 | 62 | 158 | 410 | 390 | 254 | 382 | 423 |
| Tax | 45 | -0 | -59 | -7 | 14 | 49 | 1 | -24 | 10 | 18 | 30 | 20 | 26 | 25 |
| Net profit | 113 | -119 | 217 | 83 | 261 | 175 | 29 | 86 | 148 | 392 | 359 | 234 | 356 | 399 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.967 | 5.932 | 6.156 | 6.484 | 6.622 | 6.617 | 6.497 | 8.626 | 7.857 | 8.110 | 8.160 | 8.395 | 8.688 | 8.995 |
| Equity | 513 | 632 | 849 | 932 | 1.192 | 1.367 | 1.393 | 1.478 | 1.626 | 2.018 | 2.265 | 2.384 | 2.623 | 2.899 |
| Long-term debt | 5.162 | -4.964 | 4.756 | 5.134 | 4.889 | 4.647 | 4.398 | 4.418 | 4.199 | 4.041 | 3.777 | 3.545 | 3.377 | 3.164 |
| Short-term debt | 247 | -291 | 546 | 396 | 440 | 408 | 491 | 2.483 | 1.749 | 1.693 | 1.748 | 2.034 | 2.220 | 2.450 |
| Total debt | 5.409 | -5.255 | 5.302 | 5.530 | 5.328 | 5.055 | 4.889 | 6.901 | 5.948 | 5.734 | 5.526 | 5.579 | 5.598 | 5.614 |
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 |
|---|