| Revenue | DKK 3,7M | +8% |
| EBITDA | DKK 335K | +2% |
| Net profit | DKK 117K | +0% |
| Total assets | DKK 5,1M | -3% |
| Equity | DKK 1,6M | +8% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.006 | 3.738 | 3.821 | 3.873 | 3.442 | 3.300 | 3.759 | 3.604 | 4.039 | 3.368 | 3.434 | 3.633 | 3.420 | 3.694 |
| Staff expenses | -3.613 | -3.296 | -3.346 | -3.540 | -3.368 | -3.128 | -3.457 | -3.571 | -3.227 | -2.543 | -3.049 | -3.025 | -2.999 | -3.267 |
| EBITDA | 392 | 442 | 475 | 333 | 74 | 172 | 302 | 33 | 812 | 825 | 386 | 601 | 329 | 335 |
| Depreciation & amort. | -247 | -204 | -212 | -211 | -289 | -177 | -177 | -177 | -177 | -177 | -96 | -98 | -98 | -90 |
| EBIT | 145 | 238 | 263 | 121 | -216 | -5 | 125 | -144 | 635 | 648 | 289 | 502 | 231 | 246 |
| Net financials | -136 | -191 | -204 | -180 | -204 | -203 | -111 | -133 | -162 | -130 | -123 | -89 | -71 | -84 |
| Profit before tax | 9 | 47 | 59 | -21 | -420 | -125 | 14 | -164 | 473 | 518 | 166 | 414 | 159 | 162 |
| Tax | -1 | 15 | 12 | 19 | 6 | 42 | 4 | 57 | 105 | 115 | 20 | 93 | 43 | 45 |
| Net profit | 10 | 32 | 47 | -40 | -426 | -166 | 10 | -221 | 369 | 403 | 146 | 321 | 117 | 117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.616 | 5.330 | 5.696 | 5.904 | 5.374 | 5.188 | 5.093 | 4.987 | 4.884 | 4.796 | 4.981 | 5.202 | 5.288 | 5.114 |
| Equity | 617 | 649 | 931 | 891 | 465 | 391 | 381 | 161 | 529 | 932 | 1.005 | 1.326 | 1.443 | 1.560 |
| Long-term debt | 3.648 | 3.495 | 6.690 | 6.384 | 6.087 | 1.000 | 1.000 | 1.000 | 1.000 | 2.985 | 2.871 | 2.757 | 2.642 | 2.567 |
| Short-term debt | 1.262 | 1.098 | 1.321 | 1.741 | 1.779 | 1.908 | 1.981 | 1.606 | 1.217 | 760 | 965 | 936 | 993 | 753 |
| Total debt | 4.910 | 4.593 | 4.666 | 4.933 | 4.822 | 4.797 | 2.981 | 2.606 | 4.351 | 3.745 | 3.837 | 3.693 | 3.635 | 3.320 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|