| Revenue | DKK 1,8M | -21% |
| EBITDA | DKK 1M | -43% |
| Net profit | DKK -529K | -191% |
| Total assets | DKK 34M | -4% |
| Equity | DKK 13,2M | -5% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 | 100 | 208 | 548 | 1.033 | 881 | 1.000 | 1.070 | 1.762 | 1.940 | 2.110 | 2.242 | 1.766 |
| Staff expenses | -32 | -21 | -21 | -21 | -23 | -28 | -123 | -107 | -203 | -232 | -386 | -456 | -744 |
| EBITDA | 113 | 79 | 187 | 527 | 1.010 | 853 | 878 | 963 | 1.559 | 1.708 | 1.723 | 1.786 | 1.022 |
| Depreciation & amort. | -66 | -66 | -66 | -66 | -278 | -287 | -349 | -367 | -467 | -497 | -515 | -526 | -520 |
| EBIT | 47 | 14 | 121 | 461 | 732 | 566 | 528 | 595 | 1.091 | 1.210 | 1.208 | 1.261 | 502 |
| Net financials | 596 | 659 | 762 | -611 | -1.029 | -18 | -967 | 265 | -512 | 318 | -279 | -620 | -1.180 |
| Profit before tax | 643 | 673 | 883 | -150 | -296 | 548 | -439 | 860 | 579 | 1.529 | 930 | 641 | -678 |
| Tax | 133 | 168 | 228 | 48 | 91 | 118 | 37 | 126 | 224 | 439 | 197 | 62 | -149 |
| Net profit | 510 | 505 | 654 | -198 | -388 | 429 | -476 | 734 | 355 | 1.090 | 733 | 579 | -529 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.891 | 13.413 | 14.034 | 26.577 | 24.274 | 24.680 | 27.502 | 32.911 | 34.581 | 35.329 | 34.961 | 35.325 | 34.018 |
| Equity | 11.324 | 11.733 | 12.289 | 11.991 | 11.502 | 11.828 | 11.246 | 11.872 | 12.116 | 13.093 | 13.411 | 13.872 | 13.201 |
| Long-term debt | 1.400 | 1.400 | 1.400 | 10.479 | 10.402 | 10.324 | 13.322 | 13.322 | 20.908 | 20.438 | 20.200 | 19.995 | 19.738 |
| Short-term debt | 122 | 236 | 296 | 4.037 | 2.226 | 2.294 | 2.664 | 7.410 | 1.260 | 1.519 | 1.108 | 1.257 | 1.031 |
| Total debt | 1.522 | 1.636 | 1.696 | 14.516 | 12.628 | 12.618 | 15.986 | 20.732 | 22.168 | 21.957 | 21.308 | 21.252 | 20.768 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|