| Revenue | DKK 524K | +7% |
| EBITDA | DKK 310K | -66% |
| Net profit | DKK 533K | -50% |
| Total assets | DKK 40M | +0% |
| Equity | DKK 35,9M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 793 | 974 | 794 | 1.008 | 1.057 | 1.178 | 1.077 | 1.138 | 115 | 450 | 1.264 | 382 | 489 | 524 |
| Staff expenses | -184 | -186 | -202 | -229 | -203 | -188 | -190 | -184 | -184 | -184 | -197 | -199 | -229 | -365 |
| EBITDA | 608 | 2.521 | 2.387 | 1.755 | 2.654 | 2.090 | 2.779 | 3.253 | 5.130 | 1.181 | 2.144 | 148 | 912 | 310 |
| Depreciation & amort. | 118 | 124 | -137 | -47 | -47 | -59 | -81 | -74 | -2 | -3 | -3 | -0 | -0 | -0 |
| EBIT | 491 | 2.397 | 2.249 | 1.708 | 2.607 | 2.030 | 2.698 | 3.179 | 5.128 | 1.178 | 2.140 | 148 | 912 | 310 |
| Net financials | 325 | 119 | -1 | 1.128 | -498 | -17 | 79 | 51 | 414 | 411 | 393 | 438 | 461 | 393 |
| Profit before tax | 816 | 2.517 | 2.248 | 2.836 | 2.109 | 2.013 | 2.777 | 3.230 | 5.488 | 1.589 | 2.534 | 586 | 1.373 | 703 |
| Tax | 124 | 616 | 376 | 426 | 682 | 446 | 693 | 555 | 1.216 | 352 | 560 | 132 | 306 | 170 |
| Net profit | 691 | 1.900 | 1.873 | 2.410 | 1.427 | 1.567 | 2.084 | 2.675 | 4.271 | 1.237 | 1.973 | 454 | 1.067 | 533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.335 | 25.095 | 26.553 | 28.800 | 28.290 | 29.452 | 31.293 | 35.818 | 35.749 | 36.635 | 38.656 | 38.783 | 39.910 | 40.011 |
| Equity | 16.509 | 18.060 | 19.658 | 21.818 | 22.895 | 24.112 | 25.946 | 28.371 | 32.142 | 32.879 | 34.652 | 34.856 | 35.673 | 35.856 |
| Long-term debt | 257 | 5.345 | 4.529 | 4.250 | 2.118 | 1.798 | 1.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | 710 | 1.011 | 1.113 | 1.279 | 1.287 | 1.506 | 5.594 | 649 | 596 | 607 | 532 | 705 | 590 |
| Total debt | 462 | 6.056 | 5.540 | 5.362 | 3.396 | 3.085 | 2.673 | 5.594 | 649 | 596 | 607 | 532 | 705 | 590 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|