| Revenue | DKK 97K | +184% |
| EBITDA | DKK 97K | +184% |
| Net profit | DKK -99K | -173% |
| Total assets | DKK 4,4M | -2% |
| Equity | DKK 834K | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 148 | 154 | 135 | 160 | 142 | 153 | 108 | 174 | 174 | 156 | 34 | 97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | 148 | 154 | 135 | 160 | 142 | 153 | 108 | 174 | 174 | 156 | 34 | 97 |
| Depreciation & amort. | -0 | -10 | -6 | -16 | -16 | -18 | -16 | -16 | -16 | -16 | -16 | -23 | -45 |
| EBIT | 74 | 137 | 149 | 119 | 143 | 124 | 137 | 92 | 158 | 158 | 140 | 11 | 52 |
| Net financials | -28 | -18 | -13 | -13 | -12 | -13 | -23 | -39 | -37 | -40 | -41 | -58 | -180 |
| Profit before tax | 46 | 119 | 136 | 105 | 131 | 111 | 115 | 53 | 121 | 118 | 99 | -47 | -127 |
| Tax | 11 | 20 | 33 | 15 | 29 | 24 | 25 | 12 | 27 | 26 | 22 | -10 | -28 |
| Net profit | 35 | 99 | 102 | 91 | 102 | 87 | 89 | 41 | 94 | 92 | 77 | -36 | -99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.739 | 1.825 | 1.903 | 1.966 | 2.055 | 2.126 | 2.389 | 2.091 | 2.100 | 2.190 | 2.279 | 4.492 | 4.414 |
| Equity | — | 394 | 496 | 587 | 489 | 576 | 665 | 706 | 801 | 893 | 970 | 934 | 834 |
| Long-term debt | 2.322 | 1.127 | 1.073 | 1.028 | 979 | 932 | 1.073 | 1.045 | 1.016 | 989 | 961 | 931 | 901 |
| Short-term debt | 109 | 140 | 173 | 204 | 443 | 479 | 514 | 207 | 154 | 183 | 226 | 2.504 | 2.573 |
| Total debt | 2.431 | 1.267 | 1.246 | 1.232 | 1.422 | 1.410 | 1.587 | 1.252 | 1.170 | 1.171 | 1.187 | 3.434 | 3.474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GV Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SINI HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Vendelbjerg Nielsen | Management | 0 companies |