| Revenue | DKK 3,5M | +5% |
| EBITDA | DKK 461K | +33% |
| Net profit | DKK 241K | +51% |
| Total assets | DKK 4,3M | -2% |
| Equity | DKK 3,5M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.667 | 1.683 | 2.043 | 2.228 | 2.586 | 2.415 | 2.637 | 2.567 | 2.629 | 2.346 | 2.811 | 3.334 | 3.494 |
| Staff expenses | -1.404 | -1.440 | -1.581 | -1.612 | -1.801 | -1.915 | -2.102 | -1.904 | -1.826 | -1.959 | -2.392 | -2.987 | -3.033 |
| EBITDA | 263 | 244 | 462 | 616 | 786 | 500 | 535 | 663 | 803 | 364 | 419 | 347 | 461 |
| Depreciation & amort. | 130 | 124 | 137 | 137 | 136 | -175 | -187 | -182 | -198 | -201 | -162 | -144 | -143 |
| EBIT | 133 | 119 | 325 | 479 | 650 | 324 | 348 | 481 | 605 | 163 | 256 | 203 | 317 |
| Net financials | -65 | -67 | -67 | -40 | -35 | -30 | -48 | -8 | -8 | -3 | -1 | 4 | -1 |
| Profit before tax | 68 | 53 | 258 | 439 | 615 | 294 | 300 | 473 | 597 | 160 | 255 | 207 | 316 |
| Tax | 18 | 6 | 66 | 104 | 136 | 65 | 66 | 105 | 132 | 34 | 55 | 48 | 75 |
| Net profit | 50 | 47 | 192 | 335 | 479 | 229 | 234 | 368 | 465 | 126 | 200 | 159 | 241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.064 | 2.991 | 3.423 | 3.680 | 4.029 | 4.017 | 3.292 | 3.400 | 4.272 | 3.886 | 4.079 | 4.366 | 4.285 |
| Equity | 1.483 | 1.529 | 1.721 | 2.007 | 2.435 | 2.613 | 2.794 | 3.108 | 3.518 | 3.544 | 3.344 | 3.404 | 3.483 |
| Long-term debt | 1.327 | 1.238 | 1.139 | 1.038 | 936 | 834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 196 | 170 | 507 | 576 | 599 | 510 | 425 | 196 | 658 | 249 | 640 | 866 | 710 |
| Total debt | 1.523 | 1.407 | 1.646 | 1.614 | 1.535 | 1.344 | 425 | 196 | 658 | 249 | 640 | 866 | 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2003 | — | — |
SL Management | Management | 2001 | — | — |
KM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Andreea Casa Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Pietro Rosi | Management | 0 companies |
| Sergio Livi | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |