| Revenue | DKK 311K | +78% |
| EBITDA | DKK 254K | +116% |
| Net profit | DKK 117K | +893% |
| Total assets | DKK 3,7M | +3% |
| Equity | DKK 2,4M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182 | 228 | 381 | 382 | 368 | 371 | 377 | 346 | 371 | 311 | 363 | 283 | 175 | 311 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -55 | -55 | -55 | -56 | -57 | -57 |
| EBITDA | 182 | 228 | 381 | 382 | 368 | 371 | 377 | 305 | 316 | 257 | 309 | 226 | 118 | 254 |
| Depreciation & amort. | -44 | -59 | -59 | -59 | -60 | -61 | -67 | -60 | -60 | -60 | -48 | -47 | -47 | -43 |
| EBIT | 138 | 169 | 322 | 322 | 308 | 311 | 310 | 245 | 257 | 197 | 261 | 180 | 71 | 210 |
| Net financials | -75 | -125 | -122 | -135 | -107 | -98 | -105 | -76 | -63 | -56 | -72 | -48 | -44 | -47 |
| Profit before tax | 63 | 45 | 200 | 187 | 201 | 212 | 205 | 169 | 193 | 141 | 189 | 132 | 26 | 163 |
| Tax | 18 | 11 | -55 | 45 | 45 | 47 | 45 | 122 | 52 | 43 | 44 | 36 | 15 | 46 |
| Net profit | 44 | 34 | 255 | 143 | 156 | 166 | 159 | 46 | 141 | 98 | 145 | 96 | 12 | 117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.156 | 4.151 | 4.333 | 4.418 | 4.573 | 4.802 | 4.359 | 3.962 | 3.887 | 3.864 | 3.626 | 3.640 | 3.584 | 3.677 |
| Equity | 876 | 909 | 1.165 | 1.307 | 1.463 | 1.629 | 1.788 | 1.835 | 1.976 | 2.074 | 2.219 | 2.315 | 2.327 | 2.444 |
| Long-term debt | 1.501 | 1.472 | 1.440 | 1.414 | 1.354 | 1.295 | 1.277 | 1.202 | 1.123 | 1.192 | 1.312 | 1.228 | 1.158 | 1.129 |
| Short-term debt | 1.691 | 1.692 | 1.729 | 1.696 | 1.756 | 1.878 | 1.294 | 925 | 788 | 598 | 95 | 97 | 99 | 105 |
| Total debt | 3.192 | 3.164 | 3.169 | 3.111 | 3.110 | 3.174 | 2.571 | 2.127 | 1.912 | 1.790 | 1.407 | 1.325 | 1.257 | 1.233 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 15.0% | 15.0% | 2009 | |
| Individual | 15.0% | 15.0% | 2009 |
| Person | Role here | Other companies |
|---|