| Revenue | DKK 9,4M | +100% |
| EBITDA | DKK 2,6M | +136% |
| Net profit | DKK 1,7M | +404% |
| Total assets | DKK 7,1M | +71% |
| Equity | DKK 3,3M | +98% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.895 | 1.395 | 768 | 1.154 | 877 | 1.514 | 1.662 | 1.778 | 1.055 | 2.181 | 2.242 | 4.111 | 4.713 | 9.426 |
| Staff expenses | -965 | -980 | -1.023 | -1.086 | -1.164 | -1.115 | -1.251 | -1.324 | -1.214 | -1.733 | -1.760 | -2.786 | -3.599 | -6.797 |
| EBITDA | 929 | 1.198 | 679 | 68 | -288 | 399 | 397 | 454 | -158 | 448 | 482 | 1.325 | 1.114 | 2.629 |
| Depreciation & amort. | -569 | 391 | 467 | -82 | -99 | -117 | -117 | -137 | -153 | -164 | -212 | -371 | -623 | -388 |
| EBIT | 360 | 807 | 212 | -14 | -386 | 282 | 280 | 317 | -312 | 284 | 270 | 954 | 492 | 2.242 |
| Net financials | -153 | -70 | -15 | -15 | -11 | -25 | -29 | -17 | -28 | -44 | -28 | -33 | -47 | -37 |
| Profit before tax | 207 | 737 | 197 | -22 | -397 | 257 | 251 | 300 | -340 | 240 | 242 | 921 | 445 | 2.204 |
| Tax | 48 | 255 | 23 | 3 | -86 | 57 | 56 | 67 | -74 | 53 | 53 | 204 | 104 | 488 |
| Net profit | 159 | 482 | 174 | -26 | -310 | 199 | 196 | 232 | -266 | 187 | 189 | 717 | 340 | 1.716 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.335 | 1.615 | 1.572 | 1.562 | 952 | 1.197 | 1.473 | 1.447 | 1.452 | 1.703 | 1.760 | 3.603 | 4.167 | 7.144 |
| Equity | 94 | 576 | 750 | 724 | 14 | 213 | 396 | 574 | 308 | 495 | 683 | 1.400 | 1.679 | 3.328 |
| Long-term debt | 1.233 | 92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 0 | 0 | 15 |
| Short-term debt | 664 | 627 | 592 | 619 | 841 | 899 | 1.006 | 796 | 1.140 | 1.151 | 966 | 2.117 | 2.450 | 3.801 |
| Total debt | 2.241 | 833 | 592 | 619 | 841 | 899 | 1.006 | 796 | 1.140 | 1.151 | 1.024 | 2.117 | 2.450 | 3.801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Founder | Founder | 1990 | — | — |
FV Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Arly Bøje Hockerup | Founder | 0 companies |
| Flemming Vagn Hansen | Audit | 0 companies |