| Revenue | DKK 552K | -3% |
| EBITDA | DKK 387K | -18% |
| Net profit | DKK 216K | -42% |
| Total assets | DKK 2,2M | -1% |
| Equity | DKK 1,4M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.080 | 700 | 491 | 612 | 642 | 305 | 255 | 311 | 293 | 475 | 396 | 436 | 572 | 552 |
| Staff expenses | -914 | -652 | -483 | -298 | -387 | -313 | -103 | -35 | -81 | -96 | -88 | -89 | -100 | -165 |
| EBITDA | 167 | 49 | 8 | 314 | 255 | -7 | 152 | 275 | 213 | 380 | 307 | 335 | 472 | 387 |
| Depreciation & amort. | 5 | -0 | -0 | -41 | -41 | -41 | -41 | -41 | -41 | -41 | -0 | -0 | -40 | -79 |
| EBIT | 162 | 49 | 8 | 272 | 213 | -49 | 110 | 234 | 171 | 338 | 307 | 335 | 432 | 307 |
| Net financials | 4 | 4 | 4 | -2 | -11 | -15 | -25 | -21 | -21 | 62 | -109 | 106 | 44 | -30 |
| Profit before tax | 166 | 53 | 12 | 271 | 202 | -64 | 86 | 213 | 151 | 400 | 198 | 441 | 476 | 278 |
| Tax | 44 | 17 | 4 | 64 | 46 | -10 | 18 | 47 | 33 | 88 | 44 | 97 | 100 | 61 |
| Net profit | 122 | 36 | 8 | 207 | 156 | -54 | 68 | 166 | 118 | 312 | 154 | 344 | 376 | 216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.270 | 1.114 | 1.007 | 1.278 | 1.491 | 1.381 | 1.353 | 1.097 | 1.234 | 1.583 | 1.549 | 1.985 | 2.266 | 2.248 |
| Equity | 595 | 535 | 444 | 551 | 708 | 552 | 516 | 576 | 586 | 787 | 829 | 1.058 | 1.316 | 1.411 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 674 | 580 | 563 | 720 | 773 | 829 | 829 | 518 | 648 | 796 | 720 | 926 | 926 | 817 |
| Total debt | 674 | 580 | 563 | 720 | 773 | 829 | 829 | 518 | 648 | 796 | 720 | 926 | 926 | 817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1993 | — | — | |
PO | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| HAUGBYRD & ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Peer Omborgsnæs Appel | Audit | 0 companies |