| Revenue | DKK 2,1M | +2% |
| EBITDA | DKK 2,1M | +40% |
| Net profit | DKK 1,5M | +43% |
| Total assets | DKK 5,3M | -19% |
| Equity | DKK 4,8M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.793 | 2.052 | 2.387 | 1.808 | 1.817 | 1.711 | 2.023 | 1.726 | 1.494 | 2.047 | 1.584 | 2.608 | 2.107 | 2.142 |
| Staff expenses | -565 | -567 | -0 | -677 | -0 | -602 | -619 | -621 | -619 | -610 | -609 | -613 | -612 | -60 |
| EBITDA | 1.228 | 1.191 | 944 | 846 | 1.064 | 1.103 | 1.403 | 1.105 | 875 | 1.437 | 975 | 1.985 | 1.486 | 2.083 |
| Depreciation & amort. | 719 | -0 | -0 | -0 | -295 | -146 | -155 | -131 | -155 | -119 | -106 | -78 | -76 | -149 |
| EBIT | 509 | 1.191 | 944 | 846 | 769 | 957 | 1.249 | 973 | 720 | 1.318 | 869 | 1.907 | 1.410 | 1.933 |
| Net financials | -46 | -31 | -5 | -5 | -2 | -31 | -36 | -14 | -15 | 2 | 4 | 8 | -23 | 29 |
| Profit before tax | 463 | 1.160 | 940 | 841 | 767 | 927 | 1.213 | 959 | 705 | 1.319 | 873 | 1.915 | 1.387 | 1.962 |
| Tax | 122 | 309 | 233 | 201 | 179 | 219 | 274 | 223 | 166 | 304 | 204 | 435 | 324 | 446 |
| Net profit | 341 | 850 | 706 | 640 | 588 | 708 | 939 | 736 | 539 | 1.016 | 668 | 1.480 | 1.063 | 1.516 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.699 | 7.555 | 9.088 | 8.860 | 9.175 | 9.227 | 9.515 | 7.037 | 5.872 | 5.773 | 6.152 | 6.373 | 6.586 | 5.336 |
| Equity | 7.114 | 7.964 | 8.574 | 8.713 | 8.801 | 8.860 | 9.148 | 6.384 | 5.423 | 4.939 | 5.007 | 5.688 | 5.251 | 4.767 |
| Long-term debt | 1.043 | 1.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 0 |
| Short-term debt | 543 | 675 | 443 | 94 | 348 | 338 | 329 | 606 | 405 | 789 | 1.100 | 633 | 1.278 | 525 |
| Total debt | 1.586 | 2.259 | 515 | 147 | 348 | 338 | 329 | 606 | 405 | 789 | 1.100 | 633 | 1.278 | 525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Audit | Audit | 1990 | — | — |
RR | Audit | 1999 | — | — |
LN Founder | Founder | 1990 | — | — |
LN Founder | Founder | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Stærdahl | Audit | 0 companies |
| REBO Revision og Bogføring | Audit | 0 companies |
| Lars Norgren Kopp | Founder | 0 companies |
| Laurits Nielsen | Founder | 0 companies |