| Revenue | DKK 2,5M | +13% |
| EBITDA | DKK 137K | +3628% |
| Net profit | DKK 19K | +130% |
| Total assets | DKK 1,6M | -1% |
| Equity | DKK 882K | +2% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.398 | 2.647 | 2.588 | 2.899 | 2.601 | 2.715 | 2.580 | 2.827 | 2.811 | 2.782 | 2.637 | 2.284 | 2.231 | 2.527 |
| Staff expenses | -2.122 | -2.471 | -2.449 | -2.570 | -2.494 | -2.557 | -2.427 | -2.478 | -2.625 | -2.621 | -2.412 | -2.148 | -2.235 | -2.378 |
| EBITDA | 276 | 176 | 139 | 328 | 108 | 157 | 153 | 348 | 186 | 161 | 225 | 136 | -4 | 137 |
| Depreciation & amort. | -114 | -78 | -79 | -91 | -70 | -95 | -93 | -155 | -128 | -109 | -70 | -62 | -70 | -65 |
| EBIT | 162 | 99 | 59 | 238 | 37 | 62 | 60 | 194 | 57 | 51 | 155 | 74 | -74 | 72 |
| Net financials | -23 | -9 | -4 | -6 | 2 | 3 | 1 | 2 | -7 | 2 | 4 | -1 | -6 | -39 |
| Profit before tax | 140 | 90 | 55 | 232 | 39 | 62 | 61 | 194 | 49 | 51 | 157 | 71 | -81 | 32 |
| Tax | 35 | 18 | 12 | 54 | 6 | 13 | 11 | 41 | 11 | 13 | 37 | 14 | -19 | 13 |
| Net profit | 105 | 72 | 43 | 178 | 33 | 49 | 50 | 153 | 38 | 38 | 120 | 57 | -62 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.244 | 2.167 | 2.264 | 2.386 | 2.177 | 2.214 | 2.054 | 2.319 | 2.757 | 2.209 | 2.087 | 1.914 | 1.613 | 1.599 |
| Equity | 749 | 821 | 768 | 844 | 877 | 927 | 874 | 1.027 | 1.065 | 1.103 | 1.108 | 1.048 | 864 | 882 |
| Long-term debt | 840 | 787 | 737 | 686 | 635 | 583 | 532 | 480 | 427 | 375 | 327 | 280 | 230 | 179 |
| Short-term debt | 636 | 544 | 744 | 840 | 648 | 688 | 627 | 789 | 1.246 | 715 | 635 | 570 | 519 | 528 |
| Total debt | 1.476 | 1.331 | 1.481 | 1.525 | 1.283 | 1.271 | 1.159 | 1.269 | 1.674 | 1.090 | 963 | 850 | 749 | 707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Audit | Audit | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Berg Rasmussen | Audit | 0 companies |