| Revenue | DKK 6,8M | -45% |
| EBITDA | DKK 5,8M | -45% |
| Net profit | DKK 10,9M | +28% |
| Total assets | DKK 63,4M | -28% |
| Equity | DKK 54,1M | -6% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -32 | 10.010 | 8.772 | 9.933 | 11.667 | 10.142 | 12.341 | 10.846 | -64 | 12.015 | 8.815 | 10.071 | 12.270 | 6.789 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.940 | -2.042 | -2.086 | -2.154 | -2.138 | -2.854 | -2.515 | -0 | -2.024 | -2.227 | -1.988 | -1.773 | -986 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 16 | 7.067 | 6.731 | 7.809 | 9.511 | 8.004 | 9.487 | 8.330 | -64 | 7.905 | 6.588 | 8.071 | 10.497 | 5.803 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.442 | -2.492 | -3.167 | -2.547 | -2.728 | -2.489 | -2.623 | -0 | -2.198 | -2.419 | -2.156 | -2.225 | -830 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 16 | 3.625 | 4.239 | 4.642 | 6.964 | 5.275 | 6.998 | 5.707 | -64 | 5.707 | 4.169 | 5.915 | 8.272 | 4.974 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.043 | 973 | 939 | 504 | -817 | 2.489 | -609 | -979 | 3.561 | 6.142 | -2.184 | 2.969 | 5.655 | 5.677 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 2.059 | 3.786 | 3.966 | 3.753 | 6.147 | 7.761 | 6.387 | 4.727 | 3.497 | 13.908 | 1.982 | 8.884 | 13.927 | 10.651 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 24 | 680 | 1.225 | 1.224 | 1.448 | 1.717 | 1.408 | 1.044 | 138 | 3.118 | 510 | 1.987 | 3.043 | -710 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 2.034 | 3.106 | 2.741 | 2.529 | 2.632 | 4.453 | 2.828 | 1.934 | 3.359 | 8.404 | 211 | 5.082 | 8.486 | 10.855 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.334 | 50.295 | 41.623 | 49.787 | 59.861 | 64.310 | 61.973 | 65.246 | 40.081 | 76.716 | 66.974 | 68.731 | 87.842 | 63.386 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 15.126 | 18.131 | 20.872 | 23.401 | 26.032 | 30.486 | 33.314 | 35.248 | 38.607 | 43.512 | 43.723 | 48.805 | 57.291 | 54.121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.945 | 3.445 | 2.945 | 3.796 | 517 | 398 | 277 | 897 | 3.244 | 2.726 | 3.949 | 4.997 | 3.280 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208 | 22.738 | 16.013 | 20.755 | 25.279 | 26.964 | 19.768 | 23.159 | 577 | 23.076 | 14.984 | 11.379 | 18.014 | 5.985 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208 | 26.683 | 19.458 | 23.700 | 29.075 | 27.481 | 20.166 | 23.436 | 1.474 | 26.320 | 17.710 | 15.328 | 23.011 | 9.265 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|