| Revenue | DKK 2M | +0% |
| EBITDA | DKK 737K | -19% |
| Net profit | DKK 846K | +17% |
| Total assets | DKK 5,3M | +18% |
| Equity | DKK 4,9M | +17% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.036 | 1.097 | 1.141 | 1.051 | 1.306 | 1.138 | 1.434 | 1.219 | 1.396 | 1.430 | 1.654 | 1.802 | 1.995 | 1.987 |
| Staff expenses | -478 | -674 | -717 | -744 | -727 | -793 | -805 | -777 | -849 | -860 | -915 | -1.009 | -1.090 | -1.251 |
| EBITDA | 557 | 423 | 424 | 307 | 579 | 345 | 629 | 442 | 547 | 570 | 740 | 793 | 905 | 737 |
| Depreciation & amort. | 163 | 147 | -213 | -142 | -228 | -217 | -161 | -206 | -218 | -90 | -105 | -28 | -28 | -28 |
| EBIT | 394 | 276 | 210 | 165 | 351 | 128 | 468 | 236 | 329 | 480 | 635 | 765 | 877 | 708 |
| Net financials | 0 | 4 | 3 | 0 | 8 | 21 | -22 | 64 | -5 | 160 | -162 | 101 | 49 | 345 |
| Profit before tax | 395 | 280 | 213 | 165 | 359 | 149 | 446 | 300 | 325 | 639 | 473 | 866 | 926 | 1.053 |
| Tax | 93 | 67 | 52 | 37 | 79 | 33 | 98 | 66 | 72 | 141 | 104 | 191 | 204 | 208 |
| Net profit | 302 | 213 | 162 | 128 | 280 | 116 | 348 | 234 | 253 | 498 | 369 | 675 | 722 | 846 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.432 | 1.579 | 1.768 | 1.987 | 2.043 | 2.012 | 2.310 | 2.466 | 2.925 | 3.106 | 3.405 | 3.968 | 4.503 | 5.322 |
| Equity | 1.407 | 1.523 | 1.586 | 1.614 | 1.794 | 1.807 | 2.075 | 2.229 | 2.402 | 2.790 | 3.045 | 3.602 | 4.202 | 4.913 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 40 | 152 | 318 | 198 | 176 | 202 | 220 | 523 | 315 | 360 | 361 | 299 | 409 |
| Total debt | 25 | 40 | 152 | 318 | 198 | 176 | 202 | 220 | 523 | 315 | 360 | 361 | 299 | 409 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|