| Revenue | DKK 3,3M | -5% |
| EBITDA | DKK 39K | -88% |
| Net profit | DKK 4K | -98% |
| Total assets | DKK 3,4M | +7% |
| Equity | DKK 2,2M | -5% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.384 | 1.959 | 2.377 | 2.547 | 2.662 | 3.004 | 3.102 | 2.598 | 3.088 | 2.958 | 3.992 | 3.444 | 3.259 |
| Staff expenses | -1.940 | -1.829 | -2.233 | -2.058 | -2.483 | -2.777 | -2.922 | -2.942 | -2.615 | -2.584 | -2.725 | -3.109 | -3.220 |
| EBITDA | 444 | 130 | 144 | 489 | 179 | 227 | 180 | -344 | 474 | 373 | 1.267 | 334 | 39 |
| Depreciation & amort. | 40 | -47 | -85 | -70 | -103 | -75 | -83 | -62 | -82 | -53 | -53 | -20 | -30 |
| EBIT | 404 | 84 | 59 | 419 | 76 | 153 | 97 | -406 | 391 | 320 | 1.214 | 314 | 9 |
| Net financials | -1 | -6 | -0 | -8 | -4 | -2 | -5 | -7 | 4 | -12 | -17 | -8 | 10 |
| Profit before tax | 404 | 77 | 59 | 412 | 72 | 151 | 92 | -413 | 396 | 308 | 1.197 | 306 | 19 |
| Tax | 102 | 7 | 16 | 104 | 5 | 36 | 10 | 3 | -23 | 87 | 253 | 74 | 15 |
| Net profit | 303 | 70 | 43 | 308 | 67 | 115 | 81 | -416 | 419 | 221 | 944 | 232 | 4 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.472 | 1.416 | 1.705 | 1.971 | 1.847 | 2.093 | 2.183 | 1.465 | 2.307 | 2.664 | 3.696 | 3.161 | 3.397 |
| Equity | 757 | 757 | 700 | 1.140 | 1.108 | 1.122 | 1.204 | 788 | 1.206 | 1.263 | 2.207 | 2.321 | 2.204 |
| Long-term debt | -34 | -1 | 15 | 78 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 749 | 660 | 990 | 753 | 750 | 971 | 979 | 677 | 1.100 | 1.401 | 1.489 | 840 | 1.194 |
| Total debt | 715 | 660 | 1.006 | 831 | 740 | 971 | 979 | 677 | 1.100 | 1.401 | 1.489 | 840 | 1.194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — | |
LE Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Harry Fussing Andersen | Audit | 0 companies |
| Lene Eiberg Becker | Audit | 0 companies |