| Revenue | DKK 120,1M | +6% |
| EBITDA | DKK 11M | -11% |
| Net profit | DKK 4,2M | +13% |
| Total assets | DKK 154,1M | +6% |
| Equity | DKK 64,3M | +7% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -26 | -25 | -32 | -95 | -119 | -137 | -91 | 88.801 | 92.027 | 99.454 | 105.728 | 113.752 | 120.070 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -78.869 | -79.299 | -85.739 | -92.641 | -101.668 | -109.131 |
| EBITDA | — | — | — | — | — | — | — | — | -26 | -25 | -32 | -95 | -119 | -137 | -91 | 9.796 | 12.652 | 12.411 | 12.715 | 12.314 | 10.991 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.773 | -6.448 | -6.681 | -6.834 | -6.824 | -6.693 |
| EBIT | — | — | — | — | — | — | — | — | -26 | -25 | -32 | -95 | -119 | -137 | -91 | 3.023 | 6.203 | 5.730 | 5.881 | 5.490 | 4.298 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.130 | 4.617 | 2.067 | 5.113 | 17.421 | 6.963 | 1.893 | -1.300 | 936 | -1.334 | -477 | -637 | 987 |
| Profit before tax | — | — | — | — | — | — | — | — | 4.105 | 4.592 | 2.035 | 5.014 | 17.302 | 6.826 | 1.802 | 1.722 | 5.023 | 4.396 | 5.403 | 4.853 | 5.286 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -106 | 122 | -212 | 13 | -88 | -28 | 411 | 1.100 | 945 | 1.236 | 1.173 | 1.121 |
| Net profit | — | — | — | — | — | — | — | — | 4.122 | 4.698 | 1.913 | 5.226 | 17.290 | 6.913 | 1.830 | 1.311 | 3.923 | 3.451 | 4.167 | 3.680 | 4.164 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.980 | 21.387 | 23.284 | 28.718 | 46.937 | 52.729 | 55.107 | 126.966 | 140.595 | 137.906 | 138.626 | 145.861 | 154.144 |
| Equity | — | — | — | — | — | — | — | — | 16.666 | 21.267 | 23.083 | 27.058 | 41.347 | 47.261 | 48.985 | 45.549 | 49.412 | 52.750 | 56.921 | 60.197 | 64.291 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.631 | 34.857 | 30.874 | 23.580 | 21.435 | 23.996 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 315 | 120 | 201 | 1.661 | 5.590 | 133 | 877 | 52.473 | 54.320 | 52.426 | 56.401 | 62.539 | 63.790 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 315 | 120 | 201 | 1.661 | 5.590 | 133 | 877 | 80.103 | 89.178 | 83.300 | 79.981 | 83.974 | 87.786 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|