| Revenue | DKK 837K | -9% |
| EBITDA | DKK 142K | -37% |
| Net profit | DKK 191K | -54% |
| Total assets | DKK 4,8M | +4% |
| Equity | DKK 3,3M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 561 | 590 | 706 | 702 | 701 | 616 | 689 | 700 | 794 | 868 | 805 | 950 | 918 | 837 |
| Staff expenses | -497 | -496 | -499 | -497 | -497 | -497 | -497 | -499 | -500 | -495 | -495 | -644 | -692 | -694 |
| EBITDA | 58 | 80 | 189 | 189 | 203 | 119 | 192 | 200 | 293 | 374 | 310 | 306 | 226 | 142 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -15 | -30 | -7 | -16 | -27 | -26 | -28 | -33 | -30 | -19 |
| EBIT | 58 | 80 | 189 | 189 | 189 | 89 | 185 | 185 | 267 | 347 | 283 | 273 | 197 | 123 |
| Net financials | 13 | 15 | 74 | 1 | 116 | 58 | 42 | 56 | 70 | 196 | -468 | 129 | 333 | 122 |
| Profit before tax | 71 | 94 | 263 | 190 | 305 | 148 | 227 | 240 | 337 | 543 | -185 | 403 | 530 | 245 |
| Tax | -8 | -8 | 64 | 45 | 67 | 20 | 56 | 48 | 74 | 123 | -0 | 89 | 117 | 54 |
| Net profit | 79 | 102 | 199 | 145 | 238 | 128 | 171 | 192 | 263 | 420 | -142 | 314 | 413 | 191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.385 | 2.467 | 2.592 | 2.772 | 2.941 | 3.010 | 3.190 | 3.065 | 3.563 | 4.017 | 3.866 | 4.308 | 4.571 | 4.768 |
| Equity | — | 2.112 | 2.199 | 2.246 | 2.382 | 2.406 | 2.472 | 2.556 | 2.708 | 3.015 | 2.758 | 2.954 | 3.245 | 3.337 |
| Long-term debt | 0 | 0 | 46 | 42 | 31 | 0 | 13 | 45 | 64 | 115 | 0 | 33 | 99 | 42 |
| Short-term debt | 284 | 361 | 353 | 483 | 527 | 604 | 702 | 464 | 791 | 885 | 1.108 | 1.321 | 1.227 | 1.390 |
| Total debt | 284 | 361 | 400 | 527 | 558 | 604 | 715 | 509 | 854 | 1.000 | 1.108 | 1.354 | 1.326 | 1.431 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 50.0% | 50.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Schmidt Thrane | Board of Directors | 0 companies |
| Rikke Schmidt Rasmussen | Board of Directors | 0 companies |
| Trine Schmidt Rasmussen | Board of Directors | 0 companies |