| Revenue | DKK 3,3M | +12% |
| EBITDA | DKK 668K | +38% |
| Net profit | DKK 413K | +414% |
| Total assets | DKK 4M | +9% |
| Equity | DKK 3,1M | +15% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.229 | 2.985 | 2.701 | 2.573 | 2.475 | 2.654 | 2.722 | 2.796 | 2.848 | 2.840 | 2.795 | 2.945 | 2.903 | 3.258 |
| Staff expenses | -2.295 | -2.340 | -2.329 | -2.118 | -2.011 | -2.057 | -2.122 | -2.078 | -2.203 | -2.326 | -2.571 | -2.497 | -2.420 | -2.590 |
| EBITDA | 447 | 645 | 372 | 454 | 465 | 597 | 600 | 718 | 645 | 515 | 224 | 448 | 483 | 668 |
| Depreciation & amort. | -328 | -238 | -255 | -321 | -296 | -289 | -327 | -463 | -469 | -405 | -399 | -410 | -374 | -135 |
| EBIT | 119 | 406 | 117 | 133 | 168 | 308 | 273 | 255 | 176 | 110 | -175 | 38 | 109 | 533 |
| Net financials | -30 | -14 | -6 | -9 | -2 | -11 | -1 | -9 | -1 | -6 | -6 | -0 | -1 | 0 |
| Profit before tax | 89 | 392 | 111 | 124 | 166 | 297 | 272 | 246 | 174 | 103 | -181 | 38 | 110 | 533 |
| Tax | -240 | 98 | 28 | 25 | 38 | 66 | 61 | 56 | 38 | 26 | -40 | 9 | 29 | 120 |
| Net profit | 329 | 294 | 83 | 99 | 128 | 231 | 210 | 189 | 136 | 78 | -141 | 29 | 80 | 413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.960 | 5.197 | 5.001 | 5.029 | 5.244 | 4.908 | 4.811 | 4.974 | 5.166 | 3.845 | 3.350 | 3.669 | 3.666 | 4.015 |
| Equity | 2.352 | 2.446 | 2.429 | 2.428 | 2.556 | 2.687 | 2.797 | 2.886 | 2.912 | 2.877 | 2.621 | 2.650 | 2.731 | 3.144 |
| Long-term debt | 1.613 | 1.613 | 1.613 | 1.600 | 1.600 | 0 | 197 | 1.006 | 1.141 | 36 | 0 | 0 | 0 | 0 |
| Short-term debt | 995 | 1.139 | 960 | 997 | 1.088 | 2.221 | 1.817 | 1.082 | 1.112 | 932 | 729 | 1.019 | 936 | 871 |
| Total debt | 2.608 | 2.751 | 2.573 | 2.597 | 2.688 | 2.221 | 2.014 | 2.088 | 2.253 | 968 | 729 | 1.019 | 936 | 871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Audit | Audit | 1991 | — | — |
| Audit | 1991 | — | — | |
VC Management | Management | 1991 | — | — |
RP | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1991 | |
| Individual | 50.0% | 50.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Thorben Bom | Audit | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Revisionsfirmaet Paul Madsen | Audit | 0 companies |