| Revenue | DKK 1,1M | -7% |
| EBITDA | DKK 333K | -19% |
| Net profit | DKK 313K | -20% |
| Total assets | DKK 2,3M | +2% |
| Equity | DKK 1,7M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 933 | 1.014 | 1.101 | 1.023 | 1.005 | 1.019 | 871 | 616 | 793 | 1.104 | 1.019 | 1.225 | 1.140 |
| Staff expenses | -511 | -522 | -612 | -620 | -721 | -740 | -728 | -754 | -727 | -751 | -744 | -816 | -808 |
| EBITDA | 281 | 492 | 488 | 403 | 285 | 279 | 143 | -139 | 65 | 353 | 275 | 409 | 333 |
| Depreciation & amort. | 57 | -57 | -57 | -64 | -7 | -15 | -0 | -0 | -0 | -72 | -0 | -0 | -0 |
| EBIT | 224 | 435 | 432 | 338 | 277 | 264 | 143 | -139 | 65 | 281 | 275 | 409 | 333 |
| Net financials | 19 | 75 | 68 | 96 | 88 | 47 | -140 | -95 | 62 | 56 | -17 | -64 | 59 |
| Profit before tax | 243 | 510 | 500 | 435 | 365 | 311 | 3 | -234 | 128 | 336 | 259 | 345 | 392 |
| Tax | 43 | 136 | 77 | 91 | 92 | 82 | -5 | -19 | 23 | -28 | 62 | -47 | 79 |
| Net profit | 200 | 374 | 422 | 344 | 273 | 229 | 8 | -215 | 105 | 364 | 196 | 392 | 313 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.561 | 1.359 | 1.401 | 1.515 | 1.632 | 1.485 | 1.504 | 1.492 | 1.666 | 1.692 | 1.947 | 2.204 | 2.255 |
| Equity | — | 695 | 917 | 1.061 | 1.233 | 1.261 | 1.164 | 841 | 945 | 1.197 | 1.279 | 1.553 | 1.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50 | 121 | 124 | 42 | 37 | 7 | 0 | 0 | 9 | 0 | 64 | 26 | 66 |
| Total debt | 50 | 637 | 477 | 451 | 390 | 213 | 326 | 634 | 701 | 484 | 657 | 651 | 512 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|