| Revenue | DKK 60K | +26% |
| EBITDA | DKK 60K | +26% |
| Net profit | DKK 48K | -27% |
| Total assets | DKK 1,9M | -1% |
| Equity | DKK 1,1M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29 | 39 | 68 | 45 | 54 | 55 | 53 | 66 | 63 | 52 | 52 | 48 | 60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 29 | 39 | 68 | 45 | 54 | 55 | 53 | 66 | 63 | 52 | 52 | 48 | 60 |
| Depreciation & amort. | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 |
| EBIT | -6 | 4 | 33 | 10 | 19 | 20 | 18 | 31 | 28 | 17 | 17 | 13 | 25 |
| Net financials | 370 | 206 | 339 | 163 | 111 | 468 | -19 | 79 | 39 | 399 | 298 | 62 | 33 |
| Profit before tax | 364 | 210 | 372 | 173 | 131 | 488 | -2 | 110 | 67 | 416 | 315 | 75 | 58 |
| Tax | -14 | -5 | 8 | 5 | 6 | 5 | 10 | 12 | 12 | 9 | 9 | 10 | 10 |
| Net profit | 378 | 215 | 364 | 168 | 125 | 482 | -11 | 97 | 55 | 407 | 306 | 65 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.477 | 2.410 | 2.506 | 2.314 | 2.195 | 2.546 | 1.976 | 2.063 | 2.166 | 2.608 | 2.280 | 1.968 | 1.943 |
| Equity | 458 | 623 | 937 | 1.055 | 859 | 941 | 880 | 877 | 883 | 1.083 | 1.123 | 1.130 | 1.117 |
| Long-term debt | 1.251 | 1.251 | 1.163 | 1.124 | 1.078 | 1.034 | 1.009 | 944 | 897 | 849 | 800 | 753 | 710 |
| Short-term debt | 768 | 537 | 407 | 136 | 257 | 570 | 87 | 241 | 387 | 676 | 356 | 85 | 117 |
| Total debt | 2.019 | 1.787 | 1.569 | 1.260 | 1.335 | 1.604 | 1.096 | 1.185 | 1.284 | 1.525 | 1.156 | 838 | 827 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|