| Revenue | DKK 1,2M | -7% |
| EBITDA | DKK 181K | -57% |
| Net profit | DKK 31K | -87% |
| Total assets | DKK 1,8M | +11% |
| Equity | DKK 1,1M | -8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 644 | -461 | 739 | 448 | 1.103 | 846 | 887 | 473 | 840 | 1.124 | 921 | 1.019 | 1.245 | 1.153 |
| Staff expenses | -426 | -340 | -505 | -357 | -737 | -632 | -623 | -414 | -661 | -605 | -645 | -619 | -829 | -972 |
| EBITDA | 219 | -13 | 234 | 91 | 366 | 214 | 264 | 59 | 179 | 519 | 276 | 400 | 416 | 181 |
| Depreciation & amort. | 57 | -54 | -52 | -48 | -36 | -41 | -36 | -36 | -37 | -67 | -100 | -100 | -110 | -135 |
| EBIT | 162 | -67 | 182 | 43 | 330 | 173 | 228 | 22 | 142 | 451 | 176 | 300 | 306 | 46 |
| Net financials | 2 | -2 | -3 | 0 | 0 | -1 | -2 | -1 | -2 | -5 | -5 | -7 | -2 | -4 |
| Profit before tax | 164 | -33 | 180 | 43 | 330 | 172 | 227 | 21 | 140 | 447 | 171 | 293 | 304 | 42 |
| Tax | 43 | 17 | 45 | 13 | 74 | 40 | 51 | 7 | 32 | 99 | 38 | 66 | 68 | 10 |
| Net profit | 121 | -49 | 135 | 30 | 256 | 132 | 175 | 14 | 108 | 347 | 134 | 227 | 236 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 725 | 648 | 823 | 698 | 1.149 | 1.193 | 1.312 | 996 | 1.201 | 1.538 | 1.420 | 1.651 | 1.620 | 1.794 |
| Equity | 383 | 384 | 470 | 451 | 658 | 739 | 811 | 719 | 719 | 928 | 949 | 1.062 | 1.180 | 1.089 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 342 | -265 | 353 | 247 | 490 | 453 | 501 | 277 | 477 | 595 | 458 | 584 | 412 | 689 |
| Total debt | 342 | -265 | 353 | 247 | 490 | 453 | 501 | 277 | 477 | 595 | 458 | 584 | 412 | 689 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Founder | Founder | 1990 | — | — |
OJ Founder | Founder | 1990 | — | — |
TG Audit | Audit | 1999 | — | — |
KS Founder | Founder | 1990 | — | — |
ML Founder | Founder | 1990 | — | — |
RJ Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Leif Tingbjerg Pedersen | Founder | 0 companies |
| Ole Jensen | Founder | 0 companies |
| Torben Gull Thomsen | Audit | 0 companies |
| Kristen Schmidt Trærup | Founder | 0 companies |
| Martin Lauritzen | Founder | 0 companies |
| Roland Jensen | Management | 0 companies |