| Revenue | DKK 900K | -14% |
| EBITDA | DKK 279K | -34% |
| Net profit | DKK 176K | -37% |
| Total assets | DKK 3,2M | -1% |
| Equity | DKK 1,6M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 777 | 841 | 762 | 661 | 720 | 732 | 798 | 1.155 | 984 | 1.074 | 1.073 | 1.046 | 900 |
| Staff expenses | -393 | -426 | -349 | -368 | -368 | -441 | -270 | -587 | -618 | -618 | -619 | -623 | -620 |
| EBITDA | 373 | 404 | 402 | 293 | 273 | 291 | 528 | 568 | 366 | 457 | 454 | 422 | 279 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -11 | -11 | -28 | -1.634 | -37 | -37 | -37 | -20 | -11 |
| EBIT | 373 | 404 | 402 | 289 | 262 | 280 | 499 | -1.065 | 329 | 420 | 417 | 403 | 268 |
| Net financials | -44 | -36 | -78 | -77 | -64 | -57 | -63 | -52 | -46 | -44 | -46 | -44 | -42 |
| Profit before tax | 329 | 368 | 324 | 211 | 197 | 223 | 436 | -1.118 | 283 | 376 | 371 | 359 | 226 |
| Tax | 82 | 92 | 85 | 49 | 44 | 49 | 98 | 106 | 62 | 83 | 82 | 79 | 50 |
| Net profit | 247 | 275 | 239 | 163 | 154 | 174 | 338 | -1.223 | 221 | 293 | 289 | 280 | 176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.144 | 2.487 | 3.729 | 4.010 | 4.175 | 4.174 | 4.438 | 2.925 | 3.005 | 3.001 | 3.145 | 3.270 | 3.248 |
| Equity | — | 1.086 | 1.325 | 1.488 | 1.641 | 1.815 | 2.153 | 930 | 1.041 | 1.224 | 1.399 | 1.561 | 1.615 |
| Long-term debt | 1.588 | 1.513 | 3.094 | 2.963 | 2.827 | 2.168 | 2.024 | 1.874 | 1.719 | 780 | 698 | 612 | 524 |
| Short-term debt | 271 | 399 | 595 | 776 | 854 | 1.265 | 1.257 | 1.040 | 1.085 | 978 | 1.035 | 1.081 | 1.087 |
| Total debt | 1.859 | 1.912 | 2.404 | 2.522 | 3.681 | 3.433 | 3.281 | 2.914 | 2.805 | 1.758 | 1.733 | 1.693 | 1.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Audit | Audit | 1990 | — | — |
VD Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Axel Udesen | Audit | 0 companies |
| Viggo Dresing | Management | 0 companies |