| Revenue | DKK 22M | +27% |
| EBITDA | DKK 7,4M | +88% |
| Net profit | DKK 5,4M | +94% |
| Total assets | DKK 12,4M | +17% |
| Equity | DKK 7,8M | +49% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.801 | 3.562 | 3.546 | 2.977 | 3.612 | 3.568 | 14.254 | 14.639 | 13.289 | 17.126 | 20.303 | 17.370 | 21.982 |
| Staff expenses | -524 | -527 | -507 | -548 | -606 | -543 | -11.406 | -10.450 | -9.654 | -12.110 | -13.823 | -13.436 | -14.590 |
| EBITDA | 3.277 | 3.035 | 3.039 | 2.429 | 3.005 | 3.026 | 2.847 | 4.189 | 3.635 | 5.016 | 6.479 | 3.934 | 7.392 |
| Depreciation & amort. | -258 | -379 | -285 | -339 | -345 | -405 | -413 | -486 | -390 | -414 | -404 | -357 | -505 |
| EBIT | 3.019 | 2.656 | 2.754 | 2.090 | 2.661 | 2.621 | 2.434 | 3.704 | 3.245 | 4.602 | 6.076 | 3.578 | 6.887 |
| Net financials | 185 | 176 | 213 | 167 | 158 | 111 | 596 | 249 | 177 | -70 | -66 | -23 | 32 |
| Profit before tax | 3.203 | 2.832 | 2.967 | 2.257 | 2.819 | 2.732 | 3.030 | 3.953 | 3.422 | 4.532 | 6.010 | 3.555 | 6.919 |
| Tax | 796 | 692 | 719 | 506 | 625 | 617 | 590 | 943 | 754 | 1.019 | 1.325 | 784 | 1.549 |
| Net profit | 2.407 | 2.140 | 2.248 | 1.751 | 2.194 | 2.115 | 2.440 | 3.010 | 2.668 | 3.513 | 4.685 | 2.771 | 5.370 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.694 | 7.663 | 8.116 | 7.265 | 7.880 | 8.577 | 8.254 | 8.267 | 11.024 | 12.825 | 11.966 | 10.638 | 12.394 |
| Equity | 3.361 | 3.201 | 3.149 | 2.860 | 3.253 | 3.268 | 3.409 | 4.018 | 4.286 | 5.400 | 6.884 | 5.255 | 7.825 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.980 | 4.072 | 4.468 | 3.991 | 4.249 | 4.779 | 4.345 | 3.662 | 6.174 | 6.180 | 3.176 | 4.752 | 3.940 |
| Total debt | 3.980 | 4.072 | 4.468 | 3.991 | 4.249 | 4.779 | 4.345 | 3.662 | 6.174 | 6.180 | 3.176 | 4.752 | 3.940 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OV Audit | Audit | 1997 | — | — |
MA Management | Management | 2021 | — | — |
LT Management | Management | 1996 | — | — |
JJ Audit | Audit | 1996 | — | — |
ST Management | Management | 2021 | — | — |
JM Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LATI HOLDING ApS | Company | 25.0% | 25.0% | 2003 |
S. KJÆRGAARD ApS | Company | 25.0% | 25.0% | 2020 |
TARP HOLDING ApS | Company | 25.0% | 25.0% | 2003 |
ANPARTSSELSKABET AF 130909 | Company | 25.0% | 25.0% | 2009 |
KJÆRGAARDS ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Vagn Jakobsen | Audit | 0 companies |
| Martin Ahle | Management | 0 companies |
| Lars Timmer | Management | 0 companies |
| Jytte Jespersen | Audit | 0 companies |
| Søren Tang Kjærgaard | Management | 0 companies |
| Jan Møller Abildgaard | Management | 0 companies |