| Revenue | DKK 1,2M | +8% |
| EBITDA | DKK 501K | +2444% |
| Net profit | DKK 512K | +79% |
| Total assets | DKK 6,2M | +12% |
| Equity | DKK 5,7M | +8% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.525 | 1.257 | 1.396 | 1.281 | 1.583 | 1.939 | 2.083 | 1.863 | 2.476 | 1.679 | 1.224 | 1.187 | 1.120 | 1.208 |
| Staff expenses | -989 | -953 | -1.008 | -1.012 | -1.012 | -1.130 | -1.148 | -1.222 | -1.300 | -1.487 | -1.292 | -1.262 | -1.141 | -706 |
| EBITDA | 479 | 239 | 309 | 269 | 514 | 809 | 935 | 641 | 1.176 | 192 | -68 | -75 | -21 | 501 |
| Depreciation & amort. | -0 | -0 | -0 | -85 | -61 | -75 | -72 | -27 | -24 | -24 | -24 | -24 | -24 | -53 |
| EBIT | 479 | 239 | 309 | 184 | 453 | 734 | 863 | 614 | 1.152 | 168 | -92 | -98 | -45 | 449 |
| Net financials | 8 | 62 | 28 | 71 | 37 | 54 | -90 | 187 | 40 | 182 | -733 | 426 | 415 | 205 |
| Profit before tax | 487 | 301 | 338 | 255 | 490 | 788 | 773 | 802 | 1.192 | 350 | -825 | 328 | 370 | 654 |
| Tax | 119 | 67 | 77 | 70 | 101 | 173 | 170 | 169 | 257 | 72 | -186 | 62 | 83 | 142 |
| Net profit | 368 | 234 | 261 | 185 | 389 | 615 | 603 | 632 | 936 | 278 | -639 | 266 | 286 | 512 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.402 | 2.712 | 2.950 | 3.133 | 3.224 | 4.232 | 4.914 | 4.958 | 6.461 | 6.109 | 5.247 | 5.530 | 5.572 | 6.228 |
| Equity | — | 2.061 | 2.272 | 2.407 | 2.745 | 3.308 | 3.859 | 4.437 | 5.317 | 5.539 | 4.842 | 5.049 | 5.275 | 5.719 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 527 | 651 | 678 | 726 | 479 | 923 | 1.056 | 521 | 1.144 | 570 | 405 | 481 | 298 | 506 |
| Total debt | 527 | 651 | 678 | 726 | 479 | 923 | 1.056 | 521 | 1.144 | 570 | 405 | 481 | 298 | 506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GE Audit | Audit | 1998 | — | — |
LN Management | Management | 1998 | — | — |
LN Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Egon Sørensen | Audit | 0 companies |
| Lars Norgren Kopp | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |