| Revenue | DKK 1,5M | +2% |
| EBITDA | DKK 644K | -17% |
| Net profit | DKK 505K | -9% |
| Total assets | DKK 3,7M | +5% |
| Equity | DKK 3,3M | +13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -956 | — | — | 372 | 747 | 624 | 940 | 970 | 958 | 1.928 | 1.641 | 1.515 | 1.547 |
| Staff expenses | -585 | -0 | -0 | -439 | -505 | -502 | -581 | -555 | -521 | -600 | -688 | -743 | -902 |
| EBITDA | -261 | 0 | 0 | -67 | 243 | 122 | 360 | 416 | 437 | 1.328 | 952 | 773 | 644 |
| Depreciation & amort. | -55 | -0 | -0 | -60 | -58 | -55 | -52 | -63 | -75 | -54 | -60 | -55 | -45 |
| EBIT | -316 | 0 | 0 | -127 | 185 | 67 | 307 | 353 | 363 | 1.274 | 892 | 717 | 599 |
| Net financials | -20 | 0 | 0 | -9 | -6 | -3 | -4 | -3 | -7 | -11 | -21 | -1 | 50 |
| Profit before tax | -297 | 0 | 0 | -136 | 179 | 63 | 303 | 350 | 355 | 1.262 | 872 | 716 | 650 |
| Tax | -81 | -0 | -0 | -24 | 26 | 14 | 67 | 77 | 78 | 278 | 193 | 158 | 144 |
| Net profit | -217 | 0 | 0 | -112 | 153 | 49 | 236 | 273 | 277 | 984 | 678 | 558 | 505 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 824 | 0 | 0 | 580 | 706 | 859 | 1.079 | 1.185 | 1.635 | 2.789 | 2.935 | 3.486 | 3.664 |
| Equity | 310 | 0 | 0 | 282 | 435 | 484 | 720 | 893 | 1.062 | 1.936 | 2.502 | 2.945 | 3.332 |
| Long-term debt | -300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -215 | 0 | 0 | 298 | 271 | 372 | 357 | 290 | 574 | 853 | 429 | 539 | 332 |
| Total debt | -515 | 0 | 0 | 298 | 271 | 372 | 357 | 290 | 574 | 853 | 429 | 539 | 332 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|