| Revenue | DKK 791K | +4% |
| EBITDA | DKK 127K | +19% |
| Net profit | DKK 169K | +3% |
| Total assets | DKK 1,5M | -2% |
| Equity | DKK 1,4M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 362 | 420 | 661 | 668 | 730 | 1.246 | 927 | 998 | 1.070 | 832 | 1.027 | 761 | 791 |
| Staff expenses | -288 | -360 | -487 | -564 | -604 | -637 | -945 | -675 | -643 | -670 | -639 | -655 | -665 |
| EBITDA | 74 | 60 | 174 | 104 | 126 | 609 | -17 | 323 | 427 | 162 | 389 | 106 | 127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3 | -5 | -7 | -0 | -0 | -0 | -0 | -33 |
| EBIT | 74 | 60 | 174 | 104 | 126 | 605 | -23 | 316 | 427 | 162 | 389 | 106 | 93 |
| Net financials | -4 | -4 | -2 | 14 | -14 | 11 | -52 | 94 | 46 | 161 | -104 | 107 | 126 |
| Profit before tax | 69 | 56 | 172 | 118 | 112 | 616 | -75 | 411 | 472 | 323 | 284 | 213 | 220 |
| Tax | -0 | 3 | 43 | 29 | 26 | 137 | -15 | 92 | 105 | 73 | 64 | 48 | 51 |
| Net profit | 69 | 53 | 129 | 89 | 87 | 479 | -60 | 318 | 367 | 250 | 220 | 165 | 169 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 602 | 357 | 668 | 580 | 660 | 985 | 790 | 952 | 1.292 | 1.313 | 1.412 | 1.527 | 1.489 |
| Equity | 93 | 146 | 275 | 364 | 416 | 792 | 626 | 836 | 1.093 | 1.230 | 1.335 | 1.383 | 1.430 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 509 | 211 | 393 | 215 | 244 | 194 | 165 | 116 | 199 | 83 | 77 | 144 | 57 |
| Total debt | 509 | 211 | 393 | 215 | 244 | 194 | 165 | 116 | 199 | 83 | 77 | 144 | 57 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|