| Revenue | DKK 203K | -7% |
| EBITDA | DKK 203K | -7% |
| Net profit | DKK 136K | -7% |
| Total assets | DKK 687K | -7% |
| Equity | DKK 654K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 284 | 475 | 681 | 580 | 640 | 624 | 505 | 159 | 375 | 233 | 201 | 218 | 203 |
| Staff expenses | -131 | -143 | -130 | -327 | -327 | -332 | -396 | -3 | -3 | -0 | -0 | -0 | -0 |
| EBITDA | 163 | 287 | 492 | 253 | 276 | 292 | 109 | 156 | 372 | 233 | 201 | 218 | 203 |
| Depreciation & amort. | -0 | -0 | -0 | -52 | -51 | -57 | -50 | -54 | -38 | -30 | -30 | -30 | -29 |
| EBIT | 163 | 287 | 492 | 201 | 226 | 235 | 59 | 102 | 333 | 203 | 171 | 188 | 174 |
| Net financials | -24 | -27 | -21 | -13 | -14 | -18 | -13 | -10 | -8 | -4 | -2 | -0 | 0 |
| Profit before tax | 139 | 260 | 471 | 188 | 211 | 216 | 45 | 92 | 325 | 199 | 169 | 188 | 175 |
| Tax | 35 | 66 | 118 | 44 | 47 | 50 | 10 | 20 | 70 | 44 | 37 | 42 | 38 |
| Net profit | 104 | 194 | 353 | 143 | 165 | 166 | 36 | 72 | 255 | 154 | 132 | 146 | 136 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 994 | 1.035 | 1.293 | 1.032 | 814 | 905 | 743 | 647 | 792 | 757 | 735 | 739 | 687 |
| Equity | — | 190 | 343 | 487 | 451 | 514 | 444 | 408 | 553 | 594 | 611 | 640 | 654 |
| Long-term debt | 677 | 618 | 557 | 493 | 426 | 355 | 282 | 205 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 220 | 236 | 371 | 249 | 150 | 213 | 158 | 136 | 239 | 163 | 124 | 99 | 33 |
| Total debt | 897 | 854 | 949 | 546 | 576 | 569 | 440 | 341 | 239 | 163 | 124 | 99 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR | Audit | 2003 | — | — |
JG Founder | Founder | 2003 | — | — |
LJ Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| ND Revision Slagelse I/S | Audit | 0 companies |
| Jens Glad | Founder | 0 companies |
| Leif Jan Larsen | Founder | 0 companies |
| Nikolaj Mikkelsen | Board of Directors | 0 companies |
| Carsten Wernberg-Møller | Board of Directors | 0 companies |