| Revenue | DKK 1,1M | +13% |
| EBITDA | DKK 244K | +11% |
| Net profit | DKK -115K | -125% |
| Total assets | DKK 4,3M | -3% |
| Equity | DKK 4,1M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.392 | 1.200 | 1.027 | 819 | 913 | 733 | 1.042 | 1.399 | 1.343 | 860 | 1.064 | 938 | 1.059 |
| Staff expenses | -721 | -856 | -881 | -730 | -744 | -740 | -668 | -746 | -759 | -746 | -911 | -719 | -815 |
| EBITDA | 460 | 194 | -8 | 89 | 169 | -7 | 374 | 653 | 585 | 114 | 153 | 219 | 244 |
| Depreciation & amort. | -134 | -158 | -55 | -26 | -26 | -26 | -26 | -20 | -86 | -91 | -91 | -91 | -71 |
| EBIT | 326 | 36 | -63 | 62 | 142 | -33 | 348 | 633 | 499 | 24 | 63 | 129 | 173 |
| Net financials | -2 | 31 | 18 | 19 | 75 | 96 | -29 | 159 | 178 | 330 | 24 | 408 | -217 |
| Profit before tax | 325 | 67 | -45 | 82 | 217 | 63 | 318 | 792 | 678 | 354 | 87 | 537 | -44 |
| Tax | 129 | -44 | -0 | -24 | 41 | 1 | 63 | 175 | 143 | 66 | 0 | 77 | 71 |
| Net profit | 195 | 110 | -45 | 105 | 176 | 62 | 256 | 617 | 535 | 288 | 87 | 460 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.537 | 2.474 | 2.518 | 2.432 | 2.535 | 2.481 | 2.688 | 3.312 | 3.879 | 3.916 | 3.946 | 4.452 | 4.333 |
| Equity | 1.934 | 2.044 | 2.016 | 2.115 | 2.237 | 2.209 | 2.384 | 2.922 | 3.376 | 3.665 | 3.751 | 4.212 | 4.096 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 603 | 430 | 502 | 317 | 298 | 272 | 303 | 388 | 497 | 248 | 191 | 240 | 236 |
| Total debt | 603 | 430 | 502 | 317 | 298 | 272 | 303 | 388 | 497 | 248 | 191 | 240 | 236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Sølvsten | Audit | 0 companies |