| Revenue | DKK 130K | — |
| EBITDA | DKK 130K | +15% |
| Net profit | DKK 70K | +18% |
| Total assets | DKK 2M | +0% |
| Equity | DKK 1M | +7% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 124 | 191 | 242 | 244 | 208 | 154 | 166 | 144 | — | — | — | 130 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 103 | 162 | 219 | 201 | 180 | 128 | 71 | 81 | 117 | 129 | 113 | 130 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 103 | 162 | 219 | 201 | 180 | 128 | 71 | 81 | 117 | 129 | 113 | 130 |
| Net financials | -27 | -49 | -69 | -57 | -56 | -44 | -35 | -12 | -12 | -12 | -38 | -42 |
| Profit before tax | 75 | 114 | 150 | 144 | 125 | 84 | 36 | 69 | 104 | 117 | 75 | 89 |
| Tax | 20 | 28 | 37 | 32 | 28 | 18 | 1 | 15 | 22 | 25 | 16 | 19 |
| Net profit | 56 | 100 | 113 | 112 | 97 | 65 | 35 | 55 | 82 | 92 | 59 | 70 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.020 | 3.855 | 4.996 | 4.686 | 4.335 | 4.326 | 3.194 | 2.072 | 2.042 | 2.064 | 1.994 | 1.993 |
| Equity | 346 | 236 | 349 | 461 | 558 | 623 | 658 | 712 | 795 | 887 | 946 | 1.016 |
| Long-term debt | 1.772 | 3.511 | 4.541 | 4.123 | 3.718 | 3.657 | 2.482 | 1.299 | 1.195 | 1.120 | 1.002 | 930 |
| Short-term debt | 903 | 109 | 106 | 102 | 59 | 46 | 54 | 61 | 52 | 57 | 46 | 48 |
| Total debt | 2.675 | 3.620 | 4.647 | 4.225 | 3.777 | 3.703 | 2.537 | 1.360 | 1.247 | 1.177 | 1.048 | 978 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|