| Revenue | DKK 640K | -11% |
| EBITDA | DKK 47K | -40% |
| Net profit | DKK 26K | -49% |
| Total assets | DKK 1,2M | -9% |
| Equity | DKK 941K | +3% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 718 | 793 | 759 | 729 | 647 | 697 | 704 | 683 | 608 | 578 | 1.024 | 1.125 | 715 | 640 |
| Staff expenses | -679 | -694 | -692 | -686 | -592 | -646 | -642 | -562 | -520 | -448 | -641 | -804 | -636 | -592 |
| EBITDA | 39 | 99 | 67 | 43 | 55 | 51 | 62 | 122 | 88 | 130 | 382 | 321 | 80 | 47 |
| Depreciation & amort. | 6 | 21 | 12 | 3 | 1 | -1 | -3 | -20 | -19 | -17 | -13 | -13 | -13 | -13 |
| EBIT | 32 | 78 | 55 | 40 | 54 | 50 | 60 | 102 | 69 | 113 | 369 | 308 | 67 | 35 |
| Net financials | -22 | -18 | -16 | -10 | -5 | -4 | -5 | -11 | -10 | -4 | -2 | -1 | -1 | -1 |
| Profit before tax | 10 | 61 | 39 | 31 | 48 | 47 | 54 | 91 | 59 | 109 | 368 | 307 | 66 | 34 |
| Tax | 3 | 15 | 14 | 7 | 11 | 10 | 12 | 20 | 16 | 25 | 82 | 69 | 15 | 8 |
| Net profit | 7 | 45 | 25 | 23 | 38 | 36 | 42 | 71 | 42 | 84 | 286 | 238 | 51 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.004 | 1.006 | 1.930 | 1.021 | 1.160 | 978 | 1.067 | 1.111 | 1.067 | 1.545 | 1.279 | 1.375 | 1.296 | 1.174 |
| Equity | -68 | -22 | 3 | 26 | 64 | 100 | 143 | 214 | 256 | 340 | 626 | 864 | 915 | 941 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 16 | 21 | 79 | 66 | 2 | 0 |
| Short-term debt | 1.071 | 1.028 | 1.927 | 995 | 1.096 | 877 | 924 | 877 | 795 | 1.183 | 572 | 444 | 375 | 232 |
| Total debt | 1.071 | 1.028 | 1.927 | 995 | 1.096 | 877 | 924 | 897 | 812 | 1.203 | 651 | 510 | 377 | 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BT Management | Management | 2002 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Bernt Thyge Nielsen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |