| Revenue | DKK -226K | +16% |
| EBITDA | DKK -226K | -16% |
| Net profit | DKK 55M | +1% |
| Total assets | DKK 422,3M | +14% |
| Equity | DKK 414,2M | +12% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54.933 | 57.277 | 61.669 | 70.772 | 80.105 | 92.062 | 99.912 | -63 | -56 | -178 | -194 | -226 |
| Staff expenses | -27.700 | -30.260 | -33.604 | -35.789 | -45.723 | -52.717 | -58.017 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 27.233 | 27.017 | 28.065 | 34.983 | 34.382 | 39.345 | 41.894 | -63 | -56 | -178 | -194 | -226 |
| Depreciation & amort. | -6.649 | -5.417 | -5.109 | -4.947 | -4.750 | -5.270 | -5.725 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20.584 | 21.599 | 22.956 | 30.036 | 29.633 | 34.075 | 36.170 | -63 | -56 | -178 | -194 | -226 |
| Net financials | -754 | 239 | 910 | -905 | -2.446 | -1.567 | -1.821 | 37.232 | 46.579 | 37.670 | 56.411 | 56.630 |
| Profit before tax | 19.830 | 21.839 | 23.866 | 29.131 | 27.187 | 32.509 | 34.349 | 37.169 | 46.522 | 37.491 | 56.217 | 56.404 |
| Tax | 5.444 | 6.287 | 6.548 | 6.032 | 6.816 | 7.595 | 8.701 | 272 | 556 | -537 | 1.632 | 1.369 |
| Net profit | 14.385 | 15.552 | 17.318 | 23.100 | 20.371 | 24.913 | 25.647 | 36.897 | 45.966 | 38.028 | 54.585 | 55.035 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 158.683 | 181.938 | 199.410 | 221.314 | 228.799 | 255.185 | 269.818 | 260.606 | 299.313 | 328.409 | 369.825 | 422.269 |
| Equity | 118.998 | 130.637 | 146.946 | 167.705 | 184.774 | 207.349 | 230.588 | 260.005 | 297.580 | 328.331 | 369.329 | 414.197 |
| Long-term debt | 24.970 | 26.866 | 33.875 | 33.326 | 11.404 | 13.087 | 12.554 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.559 | 22.443 | 16.617 | 18.849 | 31.183 | 33.182 | 24.977 | 601 | 1.733 | 78 | 496 | 8.072 |
| Total debt | 37.530 | 49.309 | 50.492 | 52.175 | 42.587 | 46.269 | 37.531 | 601 | 1.733 | 78 | 496 | 8.072 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2025 | |
| Individual | 20.0% | 0.0% | 2025 | |
| Individual | 20.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|