| Revenue | DKK 345K | -37% |
| EBITDA | DKK 295K | +157% |
| Net profit | DKK 182K | +136% |
| Total assets | DKK 11,3M | +1% |
| Equity | DKK 5,1M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 274 | -541 | 786 | 840 | 869 | 879 | 1.159 | 477 | 547 | 345 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -75 | -52 | -103 | -50 | -50 |
| EBITDA | 160 | -105 | -63 | -71 | 416 | 495 | 911 | 373 | -522 | 295 |
| Depreciation & amort. | -0 | -0 | -0 | -100 | -86 | -86 | -81 | -0 | -0 | -0 |
| EBIT | 160 | -105 | -63 | -171 | 330 | 409 | 830 | 373 | -522 | 295 |
| Net financials | -79 | -149 | -285 | -181 | -223 | -234 | -226 | -135 | -102 | -65 |
| Profit before tax | 81 | -254 | -348 | 9 | 106 | 176 | 605 | 239 | -624 | 230 |
| Tax | 22 | -77 | -103 | -15 | 43 | 64 | 142 | 59 | -116 | 49 |
| Net profit | 59 | -177 | -245 | 25 | 64 | 112 | 463 | 180 | -508 | 182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.527 | 8.528 | 9.622 | 10.095 | 10.023 | 11.007 | 11.807 | 14.733 | 11.228 | 11.287 |
| Equity | 139 | 316 | 561 | 536 | 600 | 712 | 1.175 | 5.429 | 4.921 | 5.102 |
| Long-term debt | 4.050 | 7.709 | 8.577 | 9.058 | 8.883 | 8.822 | 7.735 | 7.581 | 4.900 | 4.849 |
| Short-term debt | 339 | 504 | 484 | 501 | 539 | 1.473 | 2.897 | 555 | 444 | 375 |
| Total debt | 4.389 | 8.212 | 9.061 | 9.559 | 9.423 | 10.295 | 10.632 | 8.136 | 5.344 | 5.224 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RASMUSSEN INVEST HOLDING II ODENSE ApS | Company | 50.0% | 50.0% | 2019 |
CAPO HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
POUR HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|