| Revenue | DKK 2,8M | -41% |
| EBITDA | DKK 109K | -94% |
| Net profit | DKK 15K | -99% |
| Total assets | DKK 11,5M | -4% |
| Equity | DKK 10,2M | +0% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.366 | 2.411 | 2.202 | 2.591 | 2.357 | 2.236 | 2.509 | 2.800 | 2.551 | 2.393 | 2.981 | 3.123 | 4.746 | 2.790 |
| Staff expenses | -1.134 | -1.322 | -1.317 | -1.857 | -1.572 | -1.463 | -1.681 | -1.891 | -1.912 | -1.991 | -2.021 | -2.542 | -2.697 | -2.639 |
| EBITDA | 1.232 | 1.088 | 885 | 734 | 784 | 773 | 827 | 909 | 640 | 402 | 960 | 551 | 1.975 | 109 |
| Depreciation & amort. | -198 | -235 | -235 | -235 | -237 | -213 | -195 | -194 | -207 | -231 | -255 | -255 | -233 | -220 |
| EBIT | 1.035 | 853 | 650 | 499 | 547 | 561 | 633 | 715 | 433 | 171 | 705 | 296 | 1.742 | -110 |
| Net financials | -155 | -195 | -115 | -76 | -181 | -48 | -134 | -137 | -36 | 12 | -17 | 38 | 24 | 131 |
| Profit before tax | 879 | 658 | 535 | 423 | 366 | 513 | 499 | 578 | 397 | 183 | 688 | 334 | 1.766 | 20 |
| Tax | 285 | 166 | 132 | 105 | 82 | 114 | 110 | 147 | 87 | 40 | 151 | 73 | 341 | 5 |
| Net profit | 594 | 492 | 403 | 318 | 284 | 399 | 389 | 431 | 309 | 142 | 537 | 260 | 1.425 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.650 | 10.803 | 10.995 | 11.189 | 11.226 | 11.316 | 10.942 | 10.622 | 10.648 | 10.681 | 11.337 | 11.430 | 11.959 | 11.501 |
| Equity | 5.060 | 5.458 | 5.761 | 6.023 | 6.257 | 6.655 | 7.045 | 7.476 | 7.785 | 7.928 | 8.464 | 8.725 | 10.150 | 10.165 |
| Long-term debt | 3.198 | 4.561 | 4.427 | 4.307 | 4.170 | 4.043 | 3.173 | 2.480 | 2.327 | 2.095 | 2.145 | 1.889 | 887 | 831 |
| Short-term debt | 2.344 | 764 | 808 | 859 | 799 | 618 | 724 | 666 | 535 | 659 | 728 | 816 | 923 | 505 |
| Total debt | 5.542 | 5.324 | 5.235 | 5.166 | 4.970 | 4.661 | 3.897 | 3.147 | 2.862 | 2.754 | 2.873 | 2.706 | 1.809 | 1.336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Management | Management | 1987 | — | — |
ET | Audit | 1987 | — | — |
TK Audit | Audit | 1996 | — | — |
PE Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 0.0% | 0.0% | 2013 | |
| Individual | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Rønn Nielsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Tommy Knudsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |