| Revenue | DKK 5,1M | +16% |
| EBITDA | DKK 1,7M | +14% |
| Net profit | DKK 706K | +19% |
| Total assets | DKK 10,2M | +10% |
| Equity | DKK 7,8M | +9% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.821 | 4.019 | 5.786 | 6.066 | 5.338 | 5.544 | 5.014 | 4.243 | 5.251 | 5.460 | 7.119 | 4.387 | 5.108 |
| Staff expenses | -2.654 | -2.799 | -3.773 | -4.522 | -4.008 | -3.810 | -3.583 | -2.552 | -3.344 | -3.378 | -4.156 | -2.899 | -3.418 |
| EBITDA | 1.090 | 1.139 | 2.013 | 1.545 | 1.330 | 1.734 | 1.431 | 1.690 | 1.907 | 2.082 | 2.963 | 1.488 | 1.691 |
| Depreciation & amort. | 618 | 1.133 | -933 | -538 | -949 | -244 | -915 | -1.313 | -1.086 | -1.249 | -1.049 | -800 | -814 |
| EBIT | 472 | 6 | 1.080 | 1.007 | 380 | 1.490 | 516 | 377 | 821 | 832 | 1.914 | 687 | 877 |
| Net financials | -321 | -141 | -118 | -118 | -151 | -166 | -136 | -174 | 137 | -105 | 22 | -14 | 13 |
| Profit before tax | 151 | -135 | 962 | 889 | 230 | 1.324 | 380 | 203 | 959 | 727 | 1.936 | 673 | 890 |
| Tax | 76 | -13 | 221 | 206 | 53 | 296 | 85 | 47 | 211 | 171 | 431 | 81 | 184 |
| Net profit | 75 | -123 | 741 | 683 | 176 | 1.028 | 295 | 156 | 747 | 556 | 1.505 | 592 | 706 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.821 | 5.203 | 5.658 | 6.709 | 6.240 | 8.719 | 8.884 | 8.575 | 8.945 | 8.021 | 9.690 | 9.275 | 10.248 |
| Equity | 479 | 756 | 1.498 | 2.180 | 2.356 | 3.385 | 3.680 | 3.836 | 4.583 | 5.140 | 6.645 | 7.178 | 7.824 |
| Long-term debt | 935 | 1.168 | 1.053 | 2.065 | 1.491 | 2.321 | 2.589 | 1.707 | 1.357 | 504 | 145 | 67 | 0 |
| Short-term debt | 3.407 | 3.278 | 2.952 | 2.173 | 2.153 | 2.629 | 2.147 | 2.606 | 2.531 | 1.889 | 2.081 | 1.169 | 1.574 |
| Total debt | 4.342 | 4.447 | 4.005 | 4.238 | 3.644 | 4.949 | 4.736 | 4.313 | 3.888 | 2.393 | 2.225 | 1.235 | 1.574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Hagger Odgaard | Audit | 0 companies |