| Revenue | DKK 752K | +5% |
| EBITDA | DKK 466K | -1% |
| Net profit | DKK 79K | +3% |
| Total assets | DKK 9,8M | -1% |
| Equity | DKK 3,4M | +2% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 770 | 467 | 637 | 633 | 625 | 572 | 583 | 566 | 609 | 713 | 717 | 752 |
| Staff expenses | -197 | -107 | -65 | -62 | -55 | -69 | -121 | -121 | -123 | -157 | -247 | -286 |
| EBITDA | 573 | 360 | 572 | 571 | 570 | 503 | 462 | 445 | 486 | 556 | 470 | 466 |
| Depreciation & amort. | -1.200 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -107 | -113 | -113 |
| EBIT | -627 | 260 | 472 | 471 | 470 | 403 | 362 | 345 | 386 | 448 | 358 | 353 |
| Net financials | -463 | -501 | -476 | -459 | -443 | -633 | -120 | -110 | -100 | -150 | -259 | -251 |
| Profit before tax | -1.090 | -241 | -5 | 12 | 28 | -231 | 243 | 234 | 287 | 299 | 99 | 102 |
| Tax | -322 | -39 | 1 | 3 | 6 | -51 | 54 | 52 | 157 | 66 | 22 | 23 |
| Net profit | -768 | -201 | -5 | 9 | 22 | -180 | 189 | 183 | 130 | 233 | 77 | 79 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.641 | 11.381 | 11.116 | 10.803 | 10.471 | 10.277 | 10.155 | 10.060 | 9.950 | 9.806 | 9.956 | 9.837 |
| Equity | 2.246 | 2.183 | 2.326 | 2.500 | 2.687 | 2.507 | 2.697 | 2.879 | 3.009 | 3.242 | 3.319 | 3.398 |
| Long-term debt | 7.448 | 7.105 | 6.754 | 6.398 | 6.041 | 5.128 | 4.846 | 4.564 | 4.282 | 4.173 | 4.010 | 3.845 |
| Short-term debt | 1.221 | 1.359 | 1.252 | 1.044 | 824 | 1.747 | 1.660 | 1.602 | 1.487 | 1.154 | 1.355 | 1.294 |
| Total debt | 8.670 | 8.464 | 8.007 | 7.441 | 6.865 | 6.875 | 6.505 | 6.166 | 5.769 | 5.327 | 5.365 | 5.139 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TOT HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Individual | 90.0% | 100.0% | 2014 | |
TOM KRAUTWALD ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|