| Revenue | DKK -256K | -27% |
| EBITDA | DKK -1,3M | -255% |
| Net profit | DKK 29,3M | +4762% |
| Total assets | DKK 102,2M | +41% |
| Equity | DKK 100,5M | +38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26.195 | 28.228 | 29.240 | 30.515 | 29.883 | 31.727 | 32.270 | 35.489 | -40 | -63 | -33 | -108 | -353 | -256 |
| Staff expenses | -20.775 | -20.973 | -21.600 | -22.386 | -22.563 | -23.963 | -25.736 | -25.951 | -300 | -600 | -0 | -800 | -0 | -997 |
| EBITDA | 5.421 | 7.255 | 7.639 | 8.129 | 7.320 | 7.763 | 6.533 | 9.538 | -340 | -663 | -33 | -908 | -353 | -1.254 |
| Depreciation & amort. | 1.055 | -1.729 | -1.324 | -1.203 | -1.598 | -1.141 | -438 | -2.062 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.366 | 5.525 | 6.315 | 6.926 | 5.722 | 6.622 | 6.095 | 7.476 | -340 | -663 | -33 | -908 | -353 | -1.254 |
| Net financials | 40 | 884 | 496 | 987 | 902 | 987 | 834 | 558 | 4.593 | 3.367 | 5.845 | 5.481 | 1.108 | 30.648 |
| Profit before tax | 4.406 | 6.410 | 6.811 | 7.912 | 6.625 | 7.609 | 6.929 | 8.034 | 4.253 | 2.704 | 5.813 | 4.573 | 754 | 29.395 |
| Tax | 1.112 | 1.709 | 1.557 | 1.817 | 1.470 | 1.680 | 1.505 | 1.714 | -66 | -128 | 1 | -134 | 151 | 66 |
| Net profit | 3.294 | 4.701 | 5.254 | 6.096 | 5.154 | 5.929 | 5.424 | 6.320 | 4.319 | 2.832 | 5.811 | 4.707 | 603 | 29.329 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.497 | 63.228 | 64.662 | 64.073 | 68.434 | 59.891 | 62.085 | 70.511 | 53.637 | 56.214 | 60.768 | 75.843 | 72.684 | 102.177 |
| Equity | 38.742 | 41.443 | 44.697 | 46.292 | 46.947 | 48.375 | 50.099 | 52.719 | 53.538 | 55.650 | 60.742 | 75.553 | 72.656 | 100.485 |
| Long-term debt | 9.215 | 8.889 | 7.516 | 6.460 | 6.161 | 979 | 382 | 1.234 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.068 | 12.447 | 11.239 | 10.107 | 14.810 | 9.735 | 10.452 | 15.193 | 99 | 564 | 27 | 290 | 28 | 1.692 |
| Total debt | 19.284 | 21.336 | 18.755 | 16.567 | 20.971 | 10.715 | 10.835 | 16.427 | 99 | 564 | 27 | 290 | 28 | 1.692 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 25.0% | 20.0% | 2023 | |
| Individual | 10.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Langmann | Board of Directors | 0 companies |