| Revenue | DKK 795K | +6% |
| EBITDA | DKK 560K | -54% |
| Net profit | DKK 485K | -61% |
| Total assets | DKK 11M | +3% |
| Equity | DKK 10,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 949 | 616 | 877 | 656 | 687 | 772 | 735 | 796 | 833 | 745 | 758 | 750 | 795 |
| Staff expenses | -408 | -423 | -426 | -371 | -365 | -365 | -366 | -341 | -329 | -380 | -401 | -401 | -413 |
| EBITDA | 570 | 186 | 306 | 218 | 253 | 339 | 300 | 391 | 435 | 2.354 | -795 | 1.212 | 560 |
| Depreciation & amort. | 119 | 119 | -119 | -102 | -52 | -102 | -102 | -102 | -102 | -102 | -102 | -102 | -102 |
| EBIT | 452 | 67 | 187 | 116 | 201 | 237 | 199 | 289 | 333 | 2.252 | -897 | 1.110 | 458 |
| Net financials | 303 | 449 | 237 | 554 | -101 | 764 | -446 | 950 | 741 | 61 | 168 | 297 | 161 |
| Profit before tax | 636 | 398 | 730 | 887 | 100 | 1.001 | -247 | 1.239 | 1.075 | 2.313 | -728 | 1.408 | 620 |
| Tax | 186 | 127 | 109 | 141 | 8 | 205 | -30 | 241 | 236 | 509 | -11 | 162 | 134 |
| Net profit | 449 | 271 | 315 | 529 | 92 | 796 | -216 | 998 | 839 | 1.804 | -718 | 1.245 | 485 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.658 | 5.822 | 6.054 | 6.562 | 6.503 | 7.277 | 6.798 | 7.712 | 8.590 | 10.221 | 9.448 | 10.681 | 10.977 |
| Equity | 1.887 | 1.887 | 5.287 | 5.816 | 5.857 | 6.602 | 6.333 | 7.276 | 8.060 | 9.807 | 9.032 | 10.218 | 10.643 |
| Long-term debt | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 351 | 296 | 374 | 392 | 336 | 387 | 197 | 189 | 307 | 212 | 236 | 306 | 200 |
| Total debt | 4 | 0 | 374 | 392 | 336 | 387 | 197 | 189 | 307 | 212 | 236 | 306 | 200 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Luana Macedo Olsen | Board of Directors | 0 companies |
| Grete Brix | Board of Directors | 0 companies |
| Jannie Houlbjerg Nielsen | Board of Directors | 0 companies |
| Willy Bendt Petersen | Board of Directors | 0 companies |
| Charlotte Gomez | Board of Directors | 0 companies |