| Revenue | DKK -18K | -45% |
| EBITDA | DKK -18K | +45% |
| Net profit | DKK 120K | -22% |
| Total assets | DKK 1,9M | -1% |
| Equity | DKK 1,8M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 832 | 808 | 791 | 636 | -35 | 446 | -19 | -19 | -21 | -16 | -19 | 0 | -33 | -18 |
| Staff expenses | -407 | -419 | -447 | -548 | -51 | -427 | -0 | -87 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 426 | 389 | 344 | 89 | 17 | 19 | -19 | -106 | -21 | -16 | -19 | -13 | -33 | -18 |
| Depreciation & amort. | -40 | -34 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 386 | 355 | 294 | 89 | 17 | 19 | -19 | -106 | -21 | -16 | -19 | -13 | -33 | -18 |
| Net financials | 68 | 91 | 66 | 67 | 96 | 18 | -107 | 73 | 181 | 236 | -218 | 209 | 231 | 173 |
| Profit before tax | 454 | 445 | 359 | 156 | 113 | 38 | -127 | -33 | 160 | 221 | -237 | 196 | 198 | 155 |
| Tax | 119 | 114 | 89 | 38 | 26 | 9 | -28 | -7 | 35 | 50 | -52 | 43 | 44 | 35 |
| Net profit | 335 | 332 | 270 | 118 | 86 | 29 | -99 | -26 | 125 | 171 | -185 | 153 | 154 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.334 | 2.500 | 2.685 | 2.637 | 2.450 | 2.418 | 2.144 | 2.007 | 2.022 | 2.137 | 1.781 | 1.805 | 1.874 | 1.864 |
| Equity | 1.999 | 2.231 | 2.401 | 2.419 | 2.405 | 2.334 | 2.135 | 2.001 | 2.015 | 2.073 | 1.773 | 1.805 | 1.831 | 1.829 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 318 | 255 | 282 | 219 | 45 | 84 | 9 | 7 | 7 | 64 | 8 | 0 | 43 | 35 |
| Total debt | 318 | 255 | 282 | 219 | 45 | 84 | 9 | 7 | 7 | 64 | 8 | 0 | 43 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Hougaard Larsen | Audit | 0 companies |