| Revenue | — | — |
| EBITDA | DKK 189K | +25% |
| Net profit | DKK 177K | +52% |
| Total assets | DKK 874K | +83% |
| Equity | DKK 534K | +62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 728 | — | — | 770 | 376 | 906 | 799 | 806 | — |
| Staff expenses | -580 | -555 | -580 | -596 | -0 | -621 | -538 | -654 | -643 |
| EBITDA | 148 | 15 | 88 | 174 | 376 | 285 | 261 | 151 | 189 |
| Depreciation & amort. | -1 | -3 | -3 | -7 | -27 | -0 | -0 | -0 | -0 |
| EBIT | 147 | 12 | 85 | 167 | 349 | 285 | 261 | 151 | 189 |
| Net financials | -4 | -0 | -4 | -1 | 0 | 0 | -1 | -1 | 39 |
| Profit before tax | 142 | 12 | 81 | 166 | 349 | 285 | 260 | 150 | 228 |
| Tax | 39 | 7 | 22 | 40 | 78 | 65 | 58 | 33 | 51 |
| Net profit | 103 | 5 | 59 | 126 | 271 | 220 | 202 | 117 | 177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 446 | 333 | 498 | 556 | 1.110 | 834 | 1.015 | 479 | 874 |
| Equity | 256 | 213 | 272 | 348 | 569 | 389 | 864 | 330 | 534 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 189 | 118 | 225 | 208 | 541 | 445 | 151 | 149 | 340 |
| Total debt | 189 | 118 | 225 | 208 | 541 | 445 | 151 | 149 | 340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2003 | — | — | |
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
TV Audit | Audit | 2010 | — | — |
BL Unofficial title | Unofficial title | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bigler & Kallesøe | Audit | 0 companies |
| Annemette Heller | Chief Executive Officer | 0 companies |
| Torben Voss | Audit | 0 companies |
| Bo Lauritzen | Unofficial title | 0 companies |
| Kim Madsen | Chairman | 0 companies |