| Revenue | DKK 6,3M | -5% |
| EBITDA | DKK 659K | -32% |
| Net profit | DKK 164K | -58% |
| Total assets | DKK 4,6M | +3% |
| Equity | DKK 2,5M | +4% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.535 | 4.863 | 5.497 | 5.027 | 5.026 | 5.221 | 5.478 | 5.493 | 6.142 | 5.504 | 5.664 | 6.603 | 6.299 |
| Staff expenses | -3.648 | -4.046 | -4.536 | -4.321 | -4.361 | -4.803 | -4.857 | -4.999 | -5.402 | -5.134 | -4.968 | -5.633 | -5.526 |
| EBITDA | 886 | 758 | 961 | 706 | 665 | 366 | 621 | 494 | 739 | 370 | 697 | 970 | 659 |
| Depreciation & amort. | -340 | -390 | -424 | -414 | -389 | -344 | -378 | -330 | -352 | -397 | -419 | -441 | -434 |
| EBIT | 546 | 368 | 537 | 292 | 276 | 22 | 243 | 164 | 387 | -28 | 278 | 529 | 225 |
| Net financials | -249 | -164 | -115 | -73 | -49 | -22 | -8 | -6 | -12 | -33 | -8 | -18 | 3 |
| Profit before tax | 298 | 204 | 422 | 219 | 227 | 1 | 235 | 157 | 375 | -61 | 270 | 511 | 228 |
| Tax | 70 | 24 | 86 | 52 | 53 | 4 | 56 | 40 | 99 | -5 | 52 | 122 | 64 |
| Net profit | 228 | 180 | 337 | 167 | 175 | -4 | 179 | 118 | 276 | -56 | 218 | 389 | 164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.819 | 4.638 | 4.619 | 4.257 | 4.301 | 3.926 | 3.858 | 4.085 | 5.101 | 4.478 | 4.199 | 4.453 | 4.588 |
| Equity | 914 | 1.094 | 1.430 | 1.497 | 1.621 | 1.560 | 1.686 | 1.750 | 1.971 | 1.859 | 2.020 | 2.350 | 2.454 |
| Long-term debt | 1.318 | 1.208 | 760 | 262 | 131 | 0 | 0 | 155 | 442 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.360 | 2.085 | 2.110 | 2.172 | 2.232 | 2.055 | 1.885 | 1.913 | 2.447 | 2.390 | 1.974 | 1.903 | 1.971 |
| Total debt | 3.677 | 3.292 | 2.870 | 2.434 | 2.362 | 2.055 | 1.885 | 2.068 | 2.888 | 2.390 | 1.974 | 1.903 | 1.971 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|