| Revenue | DKK 543K | +23% |
| EBITDA | DKK 65K | +692% |
| Net profit | DKK 40K | +396% |
| Total assets | DKK 1,1M | +1% |
| Equity | DKK 731K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 529 | 568 | 606 | 608 | 697 | 680 | 607 | 677 | 517 | 730 | 433 | 402 | 443 | 543 |
| Staff expenses | -468 | -410 | -360 | -416 | -409 | -412 | -478 | -528 | -424 | -428 | -294 | -431 | -432 | -476 |
| EBITDA | 61 | 158 | 245 | 192 | 288 | 268 | 129 | 150 | 94 | 302 | 139 | -29 | -11 | 65 |
| Depreciation & amort. | -5 | -17 | -17 | -17 | -17 | -13 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
| EBIT | 56 | 142 | 229 | 176 | 271 | 255 | 128 | 148 | 92 | 301 | 138 | -30 | -12 | 64 |
| Net financials | 0 | 0 | 0 | 0 | -0 | -0 | 10 | 0 | -0 | -2 | -3 | -0 | -4 | -7 |
| Profit before tax | 56 | 142 | 229 | 176 | 271 | 255 | 138 | 148 | 92 | 299 | 135 | -31 | -16 | 57 |
| Tax | 16 | 36 | 58 | 42 | 60 | 58 | 30 | 34 | 22 | 66 | 32 | -6 | -3 | 17 |
| Net profit | 40 | 106 | 171 | 134 | 211 | 197 | 109 | 115 | 70 | 233 | 103 | -24 | -14 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 970 | 938 | 1.110 | 1.139 | 1.111 | 1.338 | 1.228 | 1.292 | 1.255 | 1.374 | 1.332 | 1.103 | 1.132 | 1.143 |
| Equity | 571 | 580 | 653 | 687 | 797 | 994 | 999 | 1.008 | 970 | 1.092 | 1.082 | 944 | 812 | 731 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 383 | 343 | 447 | 446 | 311 | 344 | 228 | 284 | 285 | 282 | 249 | 159 | 320 | 412 |
| Total debt | 383 | 343 | 447 | 446 | 311 | 344 | 228 | 284 | 285 | 282 | 249 | 159 | 320 | 412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Sanggaard Jakobsen | Unofficial title | 0 companies |