| Revenue | DKK 2,4M | +10% |
| EBITDA | DKK 1,1M | +18% |
| Net profit | DKK 1,2M | +43% |
| Total assets | DKK 10,7M | +15% |
| Equity | DKK 10,2M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.032 | 1.584 | 2.396 | 1.642 | 1.676 | 1.785 | 1.941 | 1.781 | 1.675 | 1.961 | 1.489 | 2.343 | 2.138 | 2.357 |
| Staff expenses | -56 | -192 | -634 | -485 | -620 | -730 | -774 | -697 | -989 | -690 | -876 | -2.841 | -1.222 | -1.280 |
| EBITDA | 822 | 1.148 | 1.452 | 1.157 | 1.056 | 1.055 | 1.167 | 1.084 | 685 | 1.272 | 613 | -498 | 915 | 1.077 |
| Depreciation & amort. | 17 | -15 | -12 | -6 | -4 | -5 | -31 | -40 | -40 | -40 | -35 | -22 | -15 | -15 |
| EBIT | 805 | 1.133 | 1.440 | 1.150 | 1.052 | 1.050 | 1.136 | 1.044 | 646 | 1.232 | 578 | -520 | 901 | 1.063 |
| Net financials | 93 | 139 | 190 | 115 | 163 | 300 | -381 | 1.028 | 223 | 669 | -460 | 411 | 195 | 499 |
| Profit before tax | 898 | 1.272 | 1.630 | 1.265 | 1.215 | 1.350 | 755 | 2.073 | 869 | 1.901 | 117 | -109 | 1.095 | 1.562 |
| Tax | 226 | 323 | 405 | 320 | 282 | 266 | 143 | 464 | 138 | 426 | 33 | -17 | 252 | 358 |
| Net profit | 672 | 948 | 1.225 | 946 | 934 | 1.084 | 612 | 1.609 | 731 | 1.475 | 84 | -92 | 843 | 1.204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.349 | 3.255 | 4.265 | 4.940 | 5.776 | 6.901 | 7.369 | 8.946 | 9.458 | 10.965 | 9.014 | 8.624 | 9.320 | 10.673 |
| Equity | 1.890 | 2.741 | 3.868 | 4.714 | 5.546 | 6.527 | 7.035 | 8.536 | 9.157 | 10.518 | 8.603 | 8.393 | 9.114 | 10.183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 460 | 514 | 397 | 227 | 229 | 374 | 332 | 408 | 301 | 446 | 411 | 232 | 206 | 490 |
| Total debt | 460 | 514 | 397 | 227 | 229 | 374 | 332 | 408 | 301 | 446 | 411 | 232 | 206 | 490 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|