| Revenue | DKK 1,8M | -43% |
| EBITDA | DKK 804K | -63% |
| Net profit | DKK 1,7M | -2% |
| Total assets | DKK 32M | +6% |
| Equity | DKK 29,8M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.666 | 1.456 | 1.285 | 3.430 | 1.742 | 1.618 | 1.859 | 1.847 | 2.491 | 631 | 1.558 | 3.227 | 1.826 |
| Staff expenses | -664 | -401 | -755 | -817 | -901 | -519 | -649 | -1.001 | -1.028 | -1.040 | -1.042 | -1.077 | -1.021 |
| EBITDA | 1.003 | 1.055 | 530 | 2.613 | 842 | 1.099 | 1.209 | 846 | 1.201 | -410 | 517 | 2.150 | 804 |
| Depreciation & amort. | -329 | -302 | -239 | -225 | -267 | -320 | -661 | -833 | -794 | -804 | -747 | -442 | -328 |
| EBIT | 673 | 753 | 291 | 2.388 | 575 | 779 | 549 | 13 | 407 | -1.214 | -231 | 1.708 | 477 |
| Net financials | 598 | 498 | 451 | 2.695 | 1.106 | 523 | -687 | 1.336 | -1.032 | 1.255 | 79 | 446 | 1.631 |
| Profit before tax | 1.272 | 1.250 | 741 | 5.083 | 1.681 | 1.302 | -139 | 1.350 | -626 | 42 | -152 | 2.154 | 2.108 |
| Tax | 313 | 314 | 172 | 612 | 336 | 312 | -95 | 233 | -112 | -63 | -16 | 445 | 439 |
| Net profit | 959 | 936 | 569 | 4.471 | 1.345 | 990 | -43 | 1.117 | -514 | 105 | -137 | 1.709 | 1.669 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.808 | 19.742 | 20.419 | 25.287 | 26.526 | 27.399 | 26.919 | 28.675 | 28.221 | 28.714 | 29.316 | 30.249 | 31.962 |
| Equity | 18.199 | 19.086 | 19.605 | 24.025 | 25.371 | 26.309 | 26.213 | 27.276 | 26.707 | 26.756 | 26.562 | 28.211 | 29.819 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 425 | 470 | 633 | 1.042 | 925 | 851 | 599 | 1.049 | 1.297 | 1.808 | 2.625 | 1.747 | 1.707 |
| Total debt | 425 | 470 | 633 | 1.042 | 925 | 851 | 599 | 1.064 | 1.297 | 1.808 | 2.625 | 1.747 | 1.707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Tina Madsen Pedersen | Board of Directors | 0 companies |
| Inga Spedsbjerg | Board of Directors | 0 companies |
| Karina Knudsen Christensen | Board of Directors | 0 companies |
| Hans Egon Spedsbjerg | Chairman | 0 companies |