| Revenue | DKK 5,4M | +5% |
| EBITDA | DKK 1,4M | +35% |
| Net profit | DKK 391K | +780% |
| Total assets | DKK 10,8M | +1% |
| Equity | DKK 3,8M | +8% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.962 | 2.184 | 2.645 | 3.207 | 3.263 | 4.087 | 3.887 | 3.811 | 4.638 | 5.131 | 4.819 | 5.172 | 5.414 |
| Staff expenses | -1.700 | -1.771 | -1.311 | -1.573 | -2.172 | -2.812 | -2.857 | -2.638 | -2.594 | -3.004 | -3.937 | -4.103 | -3.970 |
| EBITDA | 1.263 | 414 | 1.335 | 1.635 | 1.091 | 1.275 | 1.030 | 1.174 | 2.044 | 2.127 | 883 | 1.069 | 1.445 |
| Depreciation & amort. | 335 | -351 | -410 | -387 | -550 | -591 | -640 | -644 | -500 | -517 | -512 | -549 | -529 |
| EBIT | 927 | 63 | 924 | 1.247 | 541 | 684 | 390 | 530 | 1.544 | 1.609 | 371 | 520 | 916 |
| Net financials | -462 | -161 | -655 | -496 | -501 | -274 | -316 | -340 | -237 | -216 | -282 | -433 | -412 |
| Profit before tax | 465 | 119 | 269 | 752 | 39 | 410 | 75 | 189 | 1.307 | 1.393 | 89 | 87 | 504 |
| Tax | 108 | 109 | 114 | 173 | 36 | 83 | -39 | 46 | 295 | 309 | 23 | 42 | 112 |
| Net profit | 358 | 10 | 155 | 579 | 4 | 327 | 113 | 143 | 1.012 | 1.085 | 66 | 44 | 391 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.899 | 10.957 | 9.984 | 11.207 | 11.650 | 10.533 | 12.273 | 9.494 | 10.761 | 11.733 | 11.681 | 10.740 | 10.831 |
| Equity | 819 | 829 | 984 | 1.563 | 1.567 | 1.894 | 1.903 | 2.047 | 2.949 | 3.920 | 3.590 | 3.517 | 3.786 |
| Long-term debt | 6.747 | 6.563 | 6.091 | 5.536 | 6.188 | 5.873 | 3.972 | 4.627 | 4.295 | 4.915 | 4.025 | 2.859 | 2.625 |
| Short-term debt | 3.057 | 3.376 | 2.606 | 3.703 | 3.454 | 2.411 | 6.082 | 2.458 | 3.032 | 2.340 | 3.486 | 3.745 | 3.794 |
| Total debt | 9.804 | 9.939 | 8.697 | 9.239 | 9.643 | 8.284 | 10.054 | 7.085 | 7.327 | 7.255 | 7.511 | 6.605 | 6.418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Linddal Bechmann Andersen | Audit | 0 companies |
| Peter Vang | Chairman | 0 companies |