| Revenue | DKK 1,3M | -9% |
| EBITDA | DKK 1,3M | -9% |
| Net profit | DKK 2,9M | +258% |
| Total assets | DKK 39,2M | +1% |
| Equity | DKK 29,7M | +7% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500 | 633 | 842 | 914 | 945 | 747 | 1.038 | 1.240 | 1.108 | 1.245 | 1.377 | 1.250 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 500 | 633 | 842 | 914 | 945 | 747 | 1.038 | 1.240 | 1.108 | 1.245 | 1.377 | 1.250 |
| Depreciation & amort. | -118 | -213 | -242 | -239 | -269 | -391 | -264 | -283 | -296 | -341 | -352 | -394 |
| EBIT | 382 | 420 | 600 | 674 | 676 | 356 | 774 | 957 | 813 | 903 | 1.026 | 857 |
| Net financials | -104 | -105 | 2.338 | 308 | 1.599 | -110 | 1.973 | 2.616 | 2.907 | 941 | -4.471 | 2.537 |
| Profit before tax | 278 | 315 | 2.938 | 982 | 2.275 | 247 | 2.747 | 3.572 | 3.720 | 1.844 | 623 | 3.527 |
| Tax | 47 | 37 | 13 | 102 | 89 | 28 | 119 | 395 | 400 | 31 | -189 | 617 |
| Net profit | 231 | 278 | 2.925 | 880 | 2.186 | 219 | 2.628 | 3.178 | 3.320 | 1.813 | 812 | 2.909 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.503 | 15.156 | 31.338 | 32.482 | 37.523 | 34.952 | 35.127 | 38.856 | 42.223 | 48.300 | 39.003 | 39.208 |
| Equity | 3.502 | 3.505 | 19.623 | 20.178 | 21.864 | 21.333 | 22.161 | 24.838 | 27.359 | 28.272 | 27.784 | 29.693 |
| Long-term debt | 5.959 | 8.431 | 7.959 | 8.544 | 9.433 | 8.981 | 8.553 | 7.928 | 7.434 | 7.049 | 6.542 | 6.033 |
| Short-term debt | 912 | 2.099 | 2.678 | 2.686 | 5.112 | 3.523 | 3.291 | 4.967 | 6.328 | 11.919 | 3.664 | 2.472 |
| Total debt | 6.871 | 10.530 | 10.637 | 11.231 | 14.546 | 12.504 | 11.844 | 12.895 | 13.763 | 18.968 | 10.206 | 8.505 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Berth | Board of Directors | 0 companies |