| Revenue | DKK 1M | +14% |
| EBITDA | DKK 158K | -42% |
| Net profit | DKK 109K | -45% |
| Total assets | DKK 879K | +4% |
| Equity | DKK 678K | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.273 | 678 | 709 | 663 | 722 | 922 | 750 | 743 | 659 | 687 | 920 | 912 | 1.043 |
| Staff expenses | -462 | -501 | -554 | -520 | -566 | -710 | -545 | -474 | -498 | -529 | -649 | -640 | -605 |
| EBITDA | 316 | 177 | 154 | 143 | 156 | 212 | 206 | 269 | 99 | 158 | 272 | 271 | 158 |
| Depreciation & amort. | -56 | -53 | -48 | -34 | -21 | -39 | -44 | -63 | -0 | -0 | -6 | -15 | 11 |
| EBIT | 261 | 123 | 106 | 109 | 135 | 173 | 162 | 206 | 99 | 158 | 265 | 256 | 148 |
| Net financials | -2 | 3 | 12 | 6 | 16 | -10 | -20 | -10 | 26 | 1 | 0 | -1 | -7 |
| Profit before tax | 259 | 126 | 118 | 115 | 150 | 164 | 142 | 196 | 126 | 160 | 266 | 255 | 140 |
| Tax | 66 | 32 | 29 | 26 | 33 | 38 | 36 | 44 | 21 | 34 | 55 | 56 | 31 |
| Net profit | 193 | 95 | 90 | 88 | 117 | 125 | 106 | 152 | 105 | 125 | 211 | 199 | 109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 610 | 564 | 610 | 631 | 637 | 673 | 828 | 772 | 937 | 820 | 775 | 845 | 879 |
| Equity | 418 | 416 | 409 | 397 | 413 | 434 | 435 | 479 | 473 | 486 | 582 | 561 | 678 |
| Long-term debt | 7 | 0 | 0 | 0 | 0 | 0 | 84 | 38 | 0 | 0 | 0 | 51 | 0 |
| Short-term debt | 184 | 149 | 202 | 234 | 224 | 238 | 309 | 255 | 463 | 334 | 193 | 234 | 201 |
| Total debt | 191 | 149 | 202 | 234 | 224 | 238 | 392 | 293 | 463 | 334 | 193 | 285 | 201 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|