| Revenue | DKK 597K | +36% |
| EBITDA | DKK 263K | +156% |
| Net profit | DKK 183K | +219% |
| Total assets | DKK 1,5M | +15% |
| Equity | DKK 1,3M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 675 | 458 | 567 | 712 | 721 | 387 | 642 | 580 | 513 | 627 | 385 | 392 | 438 | 597 |
| Staff expenses | -380 | -348 | -391 | -504 | -284 | -282 | -313 | -299 | -290 | -310 | -337 | -337 | -335 | -335 |
| EBITDA | 294 | 110 | 176 | 208 | 437 | 105 | 329 | 280 | 223 | 317 | 49 | 54 | 103 | 263 |
| Depreciation & amort. | 111 | -42 | -48 | -41 | -44 | -18 | -68 | -60 | -58 | -80 | -34 | -34 | -34 | -34 |
| EBIT | 184 | 68 | 128 | 167 | 393 | 88 | 261 | 220 | 165 | 237 | 15 | 21 | 69 | 229 |
| Net financials | -13 | -14 | -9 | -7 | 0 | 0 | -0 | -2 | -3 | -4 | -5 | 0 | 7 | 6 |
| Profit before tax | 171 | 54 | 119 | 160 | 393 | 88 | 261 | 218 | 163 | 233 | 10 | 21 | 76 | 235 |
| Tax | 44 | 17 | 32 | 41 | 92 | 21 | 60 | 52 | 38 | 55 | 4 | 9 | 19 | 52 |
| Net profit | 127 | 37 | 87 | 119 | 301 | 67 | 201 | 167 | 124 | 178 | 5 | 12 | 57 | 183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.384 | 1.234 | 1.293 | 1.206 | 1.460 | 1.311 | 1.523 | 1.516 | 1.526 | 1.565 | 1.383 | 1.289 | 1.309 | 1.507 |
| Equity | 993 | 933 | 924 | 944 | 1.146 | 1.111 | 1.209 | 1.270 | 1.286 | 1.354 | 1.250 | 1.152 | 1.159 | 1.291 |
| Long-term debt | 159 | 103 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 226 | 193 | 323 | 260 | 314 | 184 | 296 | 228 | 224 | 202 | 124 | 130 | 144 | 213 |
| Total debt | 385 | 296 | 365 | 260 | 314 | 184 | 296 | 228 | 224 | 202 | 124 | 130 | 144 | 213 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|