| Revenue | DKK 2,2M | +12% |
| EBITDA | DKK 541K | +7% |
| Net profit | DKK 420K | +4% |
| Total assets | DKK 1,9M | +21% |
| Equity | DKK 1,6M | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 670 | 917 | 946 | 934 | 1.090 | 752 | 975 | 1.261 | 879 | 825 | 1.618 | 1.975 | 1.957 | 2.190 |
| Staff expenses | -363 | -365 | -371 | -435 | -585 | -441 | -415 | -472 | -400 | -364 | -490 | -626 | -600 | -740 |
| EBITDA | 158 | 312 | 5 | 268 | 206 | 7 | 168 | 267 | 8 | 172 | 464 | 505 | 507 | 541 |
| Depreciation & amort. | -11 | -46 | -46 | -46 | -46 | -14 | -58 | -101 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 147 | 267 | -40 | 222 | 160 | -8 | 111 | 166 | 8 | 172 | 464 | 505 | 507 | 541 |
| Net financials | -3 | -9 | -8 | -7 | -5 | -5 | -7 | -4 | -2 | -3 | -10 | -2 | 12 | 2 |
| Profit before tax | 144 | 257 | -49 | 216 | 155 | -12 | 104 | 162 | 6 | 169 | 454 | 504 | 519 | 543 |
| Tax | -0 | 55 | -0 | 47 | 40 | -0 | 11 | 59 | 2 | 38 | 102 | 112 | 116 | 123 |
| Net profit | 144 | 202 | -49 | 169 | 115 | -12 | 93 | 102 | 4 | 132 | 352 | 392 | 403 | 420 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 823 | 812 | 563 | 701 | 741 | 803 | 869 | 650 | 413 | 698 | 959 | 1.250 | 1.611 | 1.944 |
| Equity | 239 | 345 | 296 | 365 | 379 | 366 | 369 | 381 | 385 | 517 | 756 | 1.033 | 1.318 | 1.616 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 583 | 467 | 267 | 336 | 363 | 437 | 500 | 269 | 28 | 181 | 203 | 217 | 293 | 328 |
| Total debt | 583 | 467 | 267 | 336 | 363 | 437 | 500 | 269 | 28 | 181 | 203 | 217 | 293 | 328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| John Linnemann | Audit | 0 companies |